| Unrestricted | Total | Unrestricted | Total | ||||
|---|---|---|---|---|---|---|---|
| Note | Pund 2021 | 2021 6 |
Fund 2020 | 2020 8 |
|||
| Incaming Resources |
|||||||
| Incotning resources from Investinmt inmrne Sundry income |
generated funds: | 2 2 |
56,661 0 |
56,661 0 |
62,535 0 |
62,535 0 |
|
| Total incotalng Resources |
56,661 | 56661 | 62,535 | 62,535 | |||
| Resources Expended | |||||||
| Custs of Generating Punds Investmeat tdenagement Cosa |
311,276 | 38.276 | 36,855 | 36,855 | |||
| Chsntsble Amivities and |
Govemsace | Cosa | 3 | 92,567 | 92,567 | 124,238 | 124,238 |
| Total Resourets Expended | 130,843 | 130,843 | 161,093 | I61,093 | |||
| lect Incoming Resources/(Resources | Expeaded) | (74,182) | (74,182) | (98,558) | (98,558) | ||
| Realised sed uorexhxed |
gains/(loss) oa iavestmeot | assam | 888,170 | 888,170 | (114,531) | (114,531) | |
| Net movement in I'unde |
10 | 13,988 | 813,988 | (213,089) | (213,089) | ||
| Fund balances brsught | iorward at 1st April 2020 | 6,173,705 | 6,173,705 | 6,386,794 | 6,386;/94 | ||
| Pund balances carried | forward at | 31sttdnrch | 2021 | 6,987,693 | 6,987,693 | 6,173,705 | 6,173,705 |
| Note | As st31 | March 2021 | As at31 | March 2020 | |||
|---|---|---|---|---|---|---|---|
| Fined assets | |||||||
| Tangible aerate | 2,921,000 | 23I70500, | |||||
| Invmtments | 3,8S1,252 | 3,008,571 | |||||
| 6,772352 | 5,979,071 | ||||||
| Current assets |
|||||||
| Debtors | 7 | 2,179 | 2,103 | ||||
| Cash at | bank | 8 | 218,242 | 207,049 | |||
| 220.421 | 209,152 | ||||||
| Creditors: amounts | fslllag | ||||||
| due within ane | ymir | 9 | 4,980 | 14,S18 | |||
| Net Current | assets | 215,441 | 194,634 | ||||
| Total assets | less Current Liabilities | 6987693 | 6,173,705 | ||||
| lilet Assets | 6.987,693 | 6,173,705 | |||||
| Funds: | |||||||
| Unrestrictml | Income | Funds: | |||||
| Gcneml purposes | fund | 10 | 6,987,693 | 6,173,705 | |||
| 6,987,693 | d,i 73705 |
| Notes to the Accoun | ts for the Year to 3 | 1March 2021 | |||
|---|---|---|---|---|---|
| 31 March | 2021 | 31 March | 2020 | ||
| 5 | |||||
| 2 | Incoming Resources | ||||
| Dlvldends and Interest Receivable From managed investments |
31944 | 37,807 | |||
| Rents Receivable Selby Abbey School |
24,717 | 24,717 | |||
| Bank Interest Receivable Barelays Rothschild |
0 0 |
11 0 |
|||
| 56,661 | 62,535 | ||||
| Sundry Receipts |
|||||
| 56,661 | 62,535 | ||||
| 3 | Charitable Activities |
||||
| Grants by Truscees to Schools Brampton Ellis Primary SChool Hemlngtield Ellis School Cortonwood Infant School |
8,000 13,327 7,500 |
28,827 | 40,580 8,360 7,500 |
56,440 | |
| Governance Costs |
|||||
| Schoo!s Insurance | 5656 | 5,550 | |||
| Directors Insurance | 793 | 721 | |||
| Other Insunmce | 177 | 175 | |||
| Legal and Other Professional Peas: Clerk and Solicitor Peas |
5,154 | 9,392 | |||
| Propeny Valuation Accountants Fees |
0 | 5,154 2,460 |
0 | 9,392 2,460 |
|
| General Administrative Expenses Depreciation on Land and Buildings |
0 49,500 92,567 |
0 49,500 124,238 |
| 4 | Total | Resource | Expended | Expended | Other | Ocher | Total | Total | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Direct | Auocamd | ||||||||||
| Costs 5 |
Costs 5 |
2021 | 2020f | ||||||||
| Charitable | Activities | 92,567 | 92,567 | 124,238 | |||||||
| Cost ofGenerating | punds - investment | tnansgers | fees | 38,276 | 38,276 | 36,855 | |||||
| 130,843 | 0 | 130,843 | 161,093 |
| Freehold Land and B For the Charity's own |
uildings use: |
||||
|---|---|---|---|---|---|
| 'Total | |||||
| At Valuation | |||||
| !April 2020 Addnions Dlsposiils Cost reclassiiied Change in market |
as investmem value |
properues | 3,020,000 0 0 0 0 |
||
| 3!March 2021 | 3,020,000 | ||||
| Deprecladon | |||||
| I April 2020 On Dispossls Clisrge for year Depreciation reclassified Change in market value |
as investment | propaities | 49,500 0 49,500 0 0 |
||
| 31 March 2021 | 99,000 | ||||
| Iuet Book Value | |||||
| 31 Mama 2021 | 2 921 000 | ||||
| 31 March 2020 | 2,970,500 |
| 6 | Investments | Investments | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Transfer | In | Change | in | |||||||
| Value ut | From Fixed | Purchase | Sale | Market | Vnlue at | |||||
| I Apr 70 | Assets | at Cost | Proceeds | Value | 31 Mar 21 | |||||
| I | 6 | f. | ||||||||
| Land and | Buildings | 368,000 | 0 | 0 | 0 | 0 | 368,i;00 | |||
| Managed | Listed Investments | 2,640,571 | 0 | 888,243 | (933,732) | 888,170 | 3,483,252 | |||
| 3,008,571 | 0 | 888443 | (933,732 | 888,170 | 3,85!,252 |
| 7Debtors | 7Debtors | 2021f | 2020 | ||
|---|---|---|---|---|---|
| Prepaid | expenses | 2,179 | 2,103 | ||
| 2,179 | 2,103 | ||||
| 8 Cash at | Bank | 2021 | 2020 | ||
| f | |||||
| Bsrclsys | Bank Current Account | 20,S82 | 28,280 | ||
| Rothschild Client Deposit |
Account | 197,349 | 178,758 | ||
| Barclsys | Deposit Account | 11 | ll | ||
| 218,242 | 207,049 | ||||
| 9 Creditors: amounts | falling due within one year | 1,021 | 2020 | ||
| f | |||||
| Trade Creditors | 2,760 | 0 | |||
| Defened Accrued |
Income expenses |
0 2,220 |
12,358 2.160 |
||
| 4.980 | , .14,518 | ||||
| Deferred | Income | ||||
| Deferred | Income as at | I April 2020 | 12,358 | 0 | |
| Resources | deferred during |
the year | 0 | 12,358 | |
| Amounts | relcsscd from previous year | -12,358 | 0 | ||
| Deferred | Income as at | 31 March 2021 | 12,358 | ||
| Deferred | income relates to | rental monies received in advance. | |||
| 10 General Purposes Fund | 2021 | 2020 | |||
| f | |||||
| At I April Change in market value Betloss for the year |
6i173,705 888.170 (74,182) |
6,386,794 (114,531) (98,5S8 |
|||
| At 3 I March | 6,987,693 | 6,173,705 |