OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-12-31-accounts

City of London Endowment Trust for St. Paul’s Cathedral

Reports and Financial Statements

For the year ended 31 December 2023

Charity registration number 285023

City of London Endowment Trust for St. Paul’s Cathedral

Contents

Page
Trust Information 1
Trustees’ Report 2
Independent Auditor’s Report 6
Statement of Financial Activities 10
Balance Sheet 11
Notes to the Financial Statements 12

City of London Endowment Trust for St. Paul’s Cathedral

Trust Information

Charity registration number 285023
Registered address The Chapter House
St. Paul’s Churchyard
London
EC4M 8AD
President The Right Honourable the Lord Mayor of London
Trustees R W J Parry – Chairman
J G Barclay – Treasurer
U D Barnett
D Emmerson (appointed 21 November 2023)
L A Ponsonby
D J Walter
Fund Managers Rathbone Brothers PLC
8, Finsbury Circus, London EC2M 7AZ
Sarasin & Partners
Juxon House, 100 St. Paul’s Churchyard, London EC4M 8BU
Bankers Lloyds Bank – Cheapside
Independent auditor ForvisMazars LLP
6 Sutton Plaza, Sutton Court Road, Sutton, Surrey, SM1 4FS

1

City of London Endowment Trust for St. Paul’s Cathedral

Trustees’ Report

Introduction

The Trustees are pleased to present their report together with the financial statements of the Trust for the year ended 31 December 2023.

The financial statements have been prepared in accordance with 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 (FRS102 SORP) effective from 1 January 2019, and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.

Structure, governance and management

The Trust was formed under the terms set out in the Deed of Trust dated 5 May 1982. Control over policy is vested in the Trustees. New Trustees are appointed by a majority vote of existing Trustees.

Trustees

The Trustees who have held office during 2023 to the date of this report are noted on page 1.

The Trustees meet formally at least twice a year. At these meetings, representatives of the Fund Managers attend to review the Trust’s investments. From time to time, individual Trustees are appointed to ad hoc committees to carry out specific tasks for the Trustees. All policy decisions are taken by the Trustees.

Appointment of Trustees

There shall be at least three Trustees and not more than nine, and the power of appointing new or additional Trustees shall be vested in the serving Trustees. Any serving Trustee may nominate a prospective Trustee who will be interviewed prior to appointment. When interviewed, the prospective Trustee will be apprised of the objectives and working of the Trust and Trustees will be selected for their knowledge and experience, particularly of investment and charitable matters. To date, Trustees have not felt the need to attend formal training courses relating to the duties and responsibilities of Trustees because of their existing experience.

Principal Risks

The Trustees review at least annually the risk analysis register identifying the risks to which the Trust is exposed and have taken steps to mitigate these risks wherever possible. The major risks identified relate to investment house fraud or failure, and an investment manager failing to recognise market changes or performing badly. These risks have been mitigated by dividing funds between two portfolios, holding at least two Trustee meetings each year attended by the investment managers, and by distributing investment managers’ reports at least quarterly. The risk of cyber-attack has also been identified and the fund managers have provided a statement of their controls in this area.

2

City of London Endowment Trust for St. Paul’s Cathedral

Trustees’ Report

_________

Objectives and activities

The Trust was established in order to endow the Cathedral Church of St. Paul in London (the “Cathedral”) by raising a Trust Fund from the City of London.

The objects of the Trust, as set out in the Deed of Trust dated 5 May 1982 are:

Annual income from this Trust Fund – and, at the discretion of the Trustees, some or all of its capital – is available to assist St. Paul’s to continue its essential work and meet the running expenses of its day to day activities.

The objective of the Trustees is to make grants to St. Paul’s Cathedral in accordance with these objectives and under the Investment and Distribution Policy set out below.

Investment and Distribution Policy

The financial objective of COLET is at least to maintain the real value of the Trust’s assets whilst generating a stable and sustainable return to fund grants to St. Paul’s Cathedral. Since 2020, the Trust’s investments have been invested in two investment funds: the Sarasin Endowments Fund and the Rathbone Active Income & Growth Fund.

The Trustees meet at least twice a year to review the portfolio, including an analysis of return, risk and asset allocation. Performance is monitored against agreed market benchmarks and against the investment objective of CPI plus 4% over the long term. The investment managers (Sarasin & Partners and Rathbone Brothers) are required to present to the Trustees at these meetings. The Trustees believe that all investments held or acquired during the year comply with the investment powers as described in the Trust deed.

In May 2023, the Trust’s Investment and Distribution Policy was updated to set a minimum level of distributions. Under the updated policy, the Trustees’ agreed a distribution yield of at least 3% annually (to be reviewed each year).

Achievements and performance

For the year-ended 31 December 2023, the return achieved by the Trust’s investments was approximately 7.8% (2022: -9.0%). In the same period, for the 12 months to December 2023, the UK Consumer Prices Index (CPI) rose by 4.0%. As at 9 May 2024, the Bank of England’s CPI target remains at 2.0% and the latest UK Office of Budget Responsibility forecast (March 2024) predicts that inflation will fall to 2.2% by the end of 2024 and fall below 2.0% in 2025. Even if these predictions turn out to be optimistic, the Trustees consider it remains appropriate to target growth at above the level of inflation in the long term.

3

City of London Endowment Trust for St. Paul’s Cathedral

Trustees’ Report

Financial review

A full breakdown of income and expenditure is set out on page 10 of the accounts.

Grants to St. Paul’s Cathedral are made from unrestricted funds, which have been established from general reserves and the investment income from the Trust’s investments. In addition to this, the Trustees also administer the Bill Miller Fund, which was set-up to support an organ scholar at the Cathedral.

The Trust’s investment portfolio as a whole gave a return of approximately 7.8% (2022 -9.0%) over the year and the Trust recorded a net investment gain of £493,361 (2022: net investment loss of £1,392,850). This performance reflected the conditions in the financial markets (the FTSE All Share was up 7.9%) and the performance of the two funds that the Trust is invested in.

The Trust’s total income in 2023 was £343,562 (2022 - £326,714). Total expenditure was £344,849 (2022 - £317,668), which included a grant of £320,529 to St. Paul’s Cathedral for general purposes (2022 - £294,000) and £6,000 towards the organ scholar costs (2022 - £6,000). Net expenditure before investment gains and losses was £1,287 (2022 – net income of £9,046).

Realised investment gains were £916 (2022 – realised gains of £1,235) and revaluation gains were £492,445

(2022 losses of £1,394,085).

As at 31 December 2023 the net assets of the Trust totalled £11,122,407. This compares with a total at the previous year end of £10,630,333.

Reserves Policy

The Trustees aim to maintain sufficient unrestricted reserves to be able to continue appropriate support to St. Paul’s in periods of fluctuations in the Trust’s income.

Plans for future and post balance sheet events

The Trust’s Investment and Distribution Policy was updated in May 2023 to set a minimum level of distributions or at least 3% annually (to be reviewed each year). This policy will be used by the Trustees in determining future annual grants to St Paul’s Cathedral.

4

City of London Endowment Trust for St. Paul’s Cathedral

Trustees’ Report

_________

Statement of Trustees' responsibilities

Law applicable to Charities in England and Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Trust at the end of the financial year, and of its income and expenditure for the financial year. In preparing those financial statements the Trustees are required to:

The Trustees are responsible for maintaining proper accounting records which disclose with reasonable accuracy at any time the financial position of the Trust and enable them to ensure that the financial statements comply with the Charities Act 2011 and the Charities SORP (FRS 102). They are also responsible for safeguarding the assets of the Trust and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The Trustees have complied with their duty per the Charities Act 2011 to have due regard to Public Benefit guidance published by the Charity Commission.

Auditors

Forvis Mazars LLP has signified its willingness to continue in office, and a resolution proposing their reappointment as auditors will be put to the next Trustees meeting.

Approved by the Trustees on 9 May 2024 and signed on their behalf by:

----- Start of picture text -----
……………………………………………………………
Mr R W J Parry, Chairman of the Trustees
……………………………………………………………
Mr J G Barclay, Treasurer
----- End of picture text -----

5

City of London Endowment Trust for St. Paul’s Cathedral

Independent Auditor’s Report to the Trustees of the City of London Endowment Trust for St. Paul’s Cathedral

Opinion

We have audited the financial statements of City of London Endowment Trust for St. Paul’s Cathedral (the ‘charity’) for the year ended 31 December 2023 which comprise the Statement of Financial Activities, the Balance Sheet and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

6

City of London Endowment Trust for St. Paul’s Cathedral

Independent Auditor’s Report to the Trustees of the City of London Endowment Trust for St. Paul’s Cathedral

Other information

The other information comprises the information included in the Trustees’ Report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information. Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Matters on which we are required to report by exception

In light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees’ Report.

We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 requires us to report to you if, in our opinion:

Responsibilities of Trustees

As explained more fully in the trustees’ responsibilities statement set out on page 5, the trustees are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise

7

City of London Endowment Trust for St. Paul’s Cathedral

Independent Auditor’s Report to the Trustees of the City of London Endowment Trust for St. Paul’s Cathedral

_________ from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

Based on our understanding of the charity and its sector, we considered that non-compliance with the following laws and regulations might have a material effect on the financial statements: employment regulation, health and safety regulation, and anti-money laundering regulation.

To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:

We also considered those laws and regulations that have a direct effect on the preparation of the financial statements, such as tax legislation, pension legislation, the Charities Act 2011 and the Charities Statement of Recommended Practice.

In addition, we evaluated the trustees’ and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, income recognition (which we pinpointed to the cut-off assertion), and significant one-off or unusual transactions.

Our audit procedures in relation to fraud included but were not limited to:

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

8

City of London Endowment Trust for St. Paul’s Cathedral

Independent Auditor’s Report to the Trustees of the City of London Endowment Trust for St. Paul’s Cathedral

Use of the audit report

This report is made solely to the charity’s trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity’s trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Forvis Mazars LLP

Chartered Accountants and Statutory Auditor 6 Sutton Plaza, Sutton Court Road, Sutton, Surrey, SM1 4FS Date: 6 August 2024

Forvis Mazars LLP is eligible for appointment as auditor of the charity by virtue of its eligibility for appointment as auditor of a company under section 1212 of the Companies Act 2006.

9

City of London Endowment Trust for St. Paul’s Cathedral

Statement of Financial Activities for the Year Ended 31 December 2023

Notes
Income from:
Investments
Total income
Expenditure on:
Raising Funds
Investment Management Charges
2
Charitable activities
Grants to St. Paul’s Cathedral
2
Organ Scholar Grant to St. Paul's
Cathedral
2, 6
Governance
2
Total expenditure
Net (expenditure)/income before
Investment Gains
Gains on Investment Assets
Realised Gains
3
Unrealised Gains/(Losses)
3
Net income/(expenditure)
Transfers
Net Movement in Funds
Fund Balances Brought Forward
5, 6
Fund Balances Carried Forward
5, 6		 Unrestricted
Funds
Restricted
Funds
Total
Funds 2023
Total
Funds 2022
£
£
£
£
336,944
6,618
343,562
326,714
336,944
6,618
343,562
326,714
8,494
-
8,494
8,218
320,529
-
320,529
294,000
-
6,000
6,000
6,000
9,826
-
9,826
9,450
338,849
6,000
344,849
317,668
(1,905)
618
(1,287)
9,046
898
18
916
1,235
482,960
9,485
492,445
(1,394,085)
481,953
10,121
492,074
(1,383,804)
-
-
-
-
481,953
10,121
492,074
(1,383,804)
10,425,576
204,757
10,630,333
12,014,137
10,907,529
214,878
11,122,407
10,630,333

Income and expenditure all relate to continuing operations. The Trust has no gains or losses other than those included above.

The Statement of Financial Activities for 2022 is included at Note 10 on page 17.

10

City of London Endowment Trust for St. Paul’s Cathedral

Balance Sheet as at 31 December 2023

Notes
£
2023
£
Fixed Assets
Investments
3
11,101,481
Current Assets
Balance at Bank
32,524
32,524
Liabilities
Creditors: Amounts falling due within one year
4
(11,598)
Net Current Assets
20,926
Net assets
11,122,407
Represented by:
Unrestricted Funds
5
10,907,529
Restricted Funds
6
214,878
11,122,407
Approved by the Trustees on 9 May 2024 and signed on their behalf by:
…………………………………………………..
Mr R W J Parry, Chairman of the Trustees
…………………………………………………..
Mr J G Barclay, Treasurer		 £
32,524		 2023
£
11,101,481
20,926		 £
335,749		 2022
£
10,616,555
13,778
32,524
(11,598)		 335,749
(321,971)
11,122,407 10,630,333
10,907,529
214,878		 10,425,576
204,757
11,122,407 10,630,333

11

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

1. Accounting policies

Basis of preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with section 1A of the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1[st] January 2019) – (Charities SORP (FRS102)) the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) and the Charities Act 2011. The Charity meets the definition of a public benefit entity under FRS102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.

Going Concern

These financial statements have been prepared on the going concern basis. The Charity has significant net assets, and the Trustees consider that there are no material uncertainties that will impact the Charity’s ability to continue as a going concern.

Donations and similar income

All donations and similar income are credited directly to Unrestricted Funds. The exceptions to this are when donations are given for particular restricted purposes.

Investment income

Income and distributions from dividends and investments is accounted for on a receivable basis.

Grants payable

Grants are included when the recipient has been notified of the award. Unpaid grants at the year-end are accrued.

Governance costs

These represent costs incurred in the management of the Trust, its organisational administration and compliance with constitutional and statutory requirements.

Investment management charges

Investment management charges are charged directly to the Statement of Financial Activities.

Investments

Investments are shown in the balance sheet at market value. Surpluses and deficits on revaluations and disposals of investments are taken directly to the Statement of Financial Activities.

12

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

Fund accounting

Unrestricted funds: These are funds which can be used in accordance with the Trust’s objects at the discretion of the Trustees.

Designated funds: These are funds set aside by the Trustees out of unrestricted funds for specific future purposes or projects. There were no designated funds at 31 December 2023 (2022: £nil).

Restricted funds: These are funds that can only be used for particular restricted purposes. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

2. Expenditure

Expenditure
Raising Funds
Investment Management Charges to Investment Managers
Charitable activities
Annual grant to support St. Paul's Cathedral
Organ Scholar grant to St. Paul’s Cathedral
Governance
Audit Fee – Current year
Audit Fee – Prior years
Administrative Costs (including bank charges)
Total Expenditure		 2023
£
2022
£
8,494
8,218
320,529
294,000
6,000
6,000
9,360
8,910
277
271
189
269
344,849
317,668

The Trust’s investments are held in two investment funds: the Sarasin Endowments Fund Class A Inc and Rathbone Unit Trust Mgmt Active Income & Growth Inc. The majority of the Trust’s investment costs and charges, are charged as deductions within the funds, with the costs being reflected in the unit price of the funds, calculated daily. These deductions within funds totalled £71,135 in the year (2022: £76,589) and are reflected in investment gains and losses in the year and are not included in the Investment Management Charges of £8,494 (2022: £8,218).

13

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

3. Investments

Market Value at 1 January
Less: Disposals
Add: Acquisitions at Cost
Realised Gains
Unrealised Gains/(Losses)
Movement on Portfolio cash balances
Market Value at 31 December		 2023
£
2022
£
10,616,555
12,017,482
(11,457)
(12,008)
3,067
3,061
916
1,235
492,445
(1,394,085)
(45)
870
11,101,481
10,616,555

As at 31 December 2023 the investments were held in the following two funds.

2023
Holding
Price
Sarasin Endowments Fund Class A Inc
4,391,825.77
£1.18
Rathbone Unit Trust Mgmt Active Income & Growth Inc.
4,278,138.62
£1.38
Cash
Market Value at 31 December
Historical Cost at 31 December
2022
Holding
Price
Sarasin Endowments Fund Class A Inc
4,389,121.51
£1.12
Rathbone Unit Trust Mgmt Active Income & Growth Inc.
4,286,702.62
£1.33
Cash
Market Value at 31 December
Historical Cost at 31 December		 2023
£
5,195,530
5,905,115
836
11,101,481
10,232,102
2022
£
4,913,073
5,702,601
881
10,616,555
10,239,621

14

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

4. Creditors - Amounts falling due within one year

St. Paul's Cathedral – Grants for 2023
St. Paul’s Cathedral
Audit and Accountancy Fees
Portfolio Management Fees		 2023
£
2022
£
-
300,000
50
10,912
9,360
8,910
2,188
2,149
11,598
321,971

5. Unrestricted funds

The Trust was established in order to endow the Cathedral Church of St. Paul in London by raising a Trust Fund from the City of London. Both income from the Trust Fund and the capital of the Trust Fund are available, at the discretion of the Trustees, to support St. Paul’s in continuing its essential work, within the objects of the Trust.

In the past, the funds of the Trust have included designated funds set aside out of general unrestricted funds for specific purposes. There are currently no funds set aside to designated funds.

6. Restricted funds

The funds of the Trust include one restricted fund, the Bill Miller Fund, comprising the unexpended balance of donations and grants held on trust, the income of which is to be allocated towards the cost of a Cathedral organ scholar. The fund was established in 2008 with a £200,000 donation from Bill Miller, a former Trustee of the Cathedral’s American fundraising trust.

Balance at 1 January
Income
Expenditure
Net Investment Gains/(Losses)
Balance at 31 December		 Bill Miller Fund
Bill Miller Fund
2023
2022
£
£
204,757
230,826
6,618
6,150
(6,000)
(6,000)
9,503
(26,219)
214,878
204,757

15

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

7. Analysis of net assets

2023 Unrestricted Restricted Funds
Funds Funds 2023
£ £ £
Investments 10,886,603 214,878 11,101,481
Cash 32,524 - 32,524
Creditors (11,598) - (11,598)
10,907,529 214,878 11,122,407
2022 Unrestricted Restricted Funds
Funds Funds 2022
£ £ £
Investments 10,405,798 210,757 10,616,555
Cash 335,749 - 335,749
Creditors (315,971) (6,000) (321,971)
10,425,576 204,757 10,630,333

8. Trustees

None of the Trustees received any remuneration or reimbursement of expenses for the year (2022: £nil).

9. Related Party Transactions

There were no related party transactions in the year (2022: £nil)

16

City of London Endowment Trust for St. Paul’s Cathedral

Notes to the Financial Statements for the Year Ended 31 December 2023

10. Statement of financial activities for the year ended 31 December 2022

Income from:
Donations and Legacies
Investments
Total income
Expenditure on:
Raising Funds
Investment Management Charges
Charitable activities
Grants to St. Paul’s Cathedral
Organ Scholar Grant to St. Paul's Cathedral
Governance
Total expenditure
Net income/(expenditure) before Investment Gains
Gains on Investment Assets
Realised Gains
Unrealised (Losses)/Gains
Net (expenditure)/income
Transfers
Net Movement in Funds
Fund Balances Brought Forward
Fund Balances Carried Forward		 Unrestricted
Funds
Restricted
Funds
Total Funds
2022
£
£
£
-
-
-
320,564
6,150
326,714
320,564
6,150
326,714
8,218
-
8,218
294,000
-
294,000
-
6,000
6,000
9,450
-
9,450
311,668
6,000
317,668
8,896
150
9,046
1,212
23
1,235
(1,367,843)
(26,242)
(1,394,085)
(1,357,735)
(26,069)
(1,383,804)
-
-
-
(1,357,735)
(26,069)
(1,383,804)
11,783,311
230,826
12,014,137
10,425,576
204,757
10,630,333

17