| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Note | Fundsf | Funds | 2021 F |
2020 f |
||
| Income and endowments | from: | |||||
| Donations and legacies |
244,976 | 129,469 | 374,445 | 413,624 | ||
| Charitable activities |
36,026 | 8,217 | 44,243 | 15,896 | ||
| Other trading activities |
15,548 | 15,548 | 8,771 | |||
| Investment income |
944 | 944 | 2,010 | |||
| Other income | 21,317 | 21,317 | 43,353 | |||
| Total income | 318,811 | 137,686 | 456,497 | 483,654 | ||
| Expenditure on: |
||||||
| Raising funds | 26,156 | 26,156 | 18,258 | |||
| Charitable activities |
324,037 | 61,857 | 385,894 | 524,676 | ||
| Total | 350,193 | 61,857 | 412,050 | 542,934 | ||
| Net income/(expenditure) | before | |||||
| gains on investments | (31,382) | 75,829 | 44,447 | (59,280) | ||
| Net gains/(losses) on investments |
17 | 11,138 | 11,138 | 5,185 | ||
| Net income/(expenditure) | before transfers | (20,244) | 75,829 | 55,585 | (54,095) | |
| Transfers between funds |
17 | 102,970 | (102,970) | |||
| Net income/(expenditure) | for the period | 82,726 | (27,141) | 55,585 | (54,095) | |
| Other recognised gains/(losses): |
||||||
| Gains/(losses) on revaluation |
of fixed assets | |||||
| Net movement in funds |
82,726 | (27,141) | 55,585 | (54,095) | ||
| Reconciliation offunds |
||||||
| Funds brought forward at 31st December |
2020 | 2,467,255 | 750,067 | 3,217,322 | 3,271,417 | |
| Funds carried forward at 31st December 2021 | 2,549,981 | 722,926 | 3,272,907 | 3,217,322 |
| Notes | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||||
| Tangible assets | 12 | 2,834,271 | 2,780,718 | ||||||
| investments | 13 | 126,465 | 115,995 | ||||||
| Current assets | |||||||||
| Stock | 14 | 7,848 | 11,013 | ||||||
| Debtors | 15 | 27,730 | 10,288 | ||||||
| Cash at bank | and | in hand | 329,621 | 317,060 | |||||
| 365,199 | 338,361 | ||||||||
| Liabilities | |||||||||
| Creditors: amounts | falling due within | ||||||||
| one year | 16 | (53,028) | (17,752) | ||||||
| Net current | assets | 312,171 | 320,609 | ||||||
| Total net assets | 3,272,907 | 3,217,322 | |||||||
| Funds: | 17 | ||||||||
| Restricted funds |
722,926 | 750,067 | |||||||
| Unrestricted | funds | 2,549,981 | 2,467,255 | ||||||
| Total funds | 3,272,907 | 3,217,322 |
| Income from donations and legacies |
||
|---|---|---|
| 2021 | 2020 | |
| F | ||
| Donations | 86,480 | 91,072 |
| Legacies | 9,369 | 27,078 |
| Planned giving |
117,818 | 88,201 |
| Other donations | 107,038 | 146,961 |
| Tax recoverable | 53,740 | 60,312 |
| 374,445 | 413,624 |
| Charitable activities |
||
|---|---|---|
| 2021f | 2020 | |
| Stole fees and other fees | 17,579 | 10,260 |
| Votive candle contributions | 7,072 | 4,698 |
| Student accommodation | 11,375 | |
| Music | 8,045 | |
| Other activities | 172 | 938 |
| 44,243 | 15,896 |
| Inco | me from other trading activities |
||
|---|---|---|---|
| 2021 | 2020 | ||
| Sale | of books and artefacts | 14,203 | 6,519 |
| Sales | from Cafe Neri | 1,345 | 2,252 |
| 15,548 | 8,771 |
| Income from investments | ||
|---|---|---|
| 2021 | 2020 | |
| Dividends | 763 | 1,071 |
| Interest | 181 | 284 |
| Rental income | 655 | |
| 944 | 2,010 |
| Other income | ||
|---|---|---|
| 2021 | 2020 | |
| Other | 21,317 | 43,353 |
| 21,317 | 43,353 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Investment | management | fees | 1,431 | 1,301 | |
| Salaries | 11,809 | 8,546 | |||
| Books, cards, artefacts | and newspapers | 12,807 | 5,852 | ||
| Other fundraising | costs | 109 | 2,559 | ||
| 26,156 | 18,258 |
| Direct | Support | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| costs | costs | 2021 | 2020 | ||||||
| F | F | F | |||||||
| Religious activities | 273,908 | 111,986 | 385,894 | 524,676 | |||||
| 273,908 | 111,986 | 385,894 | 524,676 | ||||||
| Religious | Total | Total | |||||||
| Activities | 2021 | 2020 | |||||||
| Direct costs | |||||||||
| Clergy and | housekeeping | costs, | |||||||
| including | catering, | cleaning and | stipends | 87,985 | 87,985 | 116,512 | |||
| Sacristy and other liturgical costs | 37,402 | 37,402 | 28,196 | ||||||
| Church music |
53,277 | 53,277 | 36,795 | ||||||
| Contributions | to Diocese | 80 | |||||||
| Repairs and | maintenance | 37,099 | 37,099 | 42,127 | |||||
| Outward giving |
15,564 | 15,564 | 22,345 | ||||||
| Utilities | 20,646 | 20,646 | 28,702 | ||||||
| Trips | |||||||||
| Other costs | 21,935 | 21,935 | 125,799 | ||||||
| 273,908 | 273,908 | 400,556 | |||||||
| Supportcosts | |||||||||
| Depreciation | 85,526 | 85,526 | 84,057 | ||||||
| Telephone, | photocopiers, | printing, | postage and stationery | 11,036 | 11,036 | 14,024 | |||
| Insurance | 8,344 | 8,344 | 8,341 | ||||||
| Professional | fees | 3,188 | |||||||
| Bank charges | and interest | 1,970 | 1,970 | 1,862 | |||||
| Rent paid | |||||||||
| Governance | 5,110 | 5,110 | 12,648 | ||||||
| 111,986 | 111,986 | 124,120 | |||||||
| 385,894 | 385,894 | 524,676 |
| 8. | Analysis ofexpenditure | Analysis ofexpenditure | on charitable | on charitable | on charitable | activities (continued) | ||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| f. | ||||||||
| Net income/(expenditure) | for the | year | includes: | |||||
| Operating lease rentals |
12,393 | 16,184 | ||||||
| Depreciation | 83,667 | 84,057 | ||||||
| Fees payable to auditor for: | Audit | 5,110 | 6,550 | |||||
| Other | services | |||||||
| 9. | Governance costs | |||||||
| 2021 | 2020 | |||||||
| Auditor's remuneration |
5,110 | 6,550 | ||||||
| Legal fees | 1,453 | |||||||
| Sundry professional | fees | 4,645 | ||||||
| 5,110 | 12,648 | |||||||
| 10. | Staff costs | |||||||
| 2021 | 2020 | |||||||
| f | ||||||||
| Staff costs during | the year | were: | ||||||
| Wages and salaries | 10,400 | 7,513 | ||||||
| Social security costs | 153 | 77 | ||||||
| Defined contribution | pension | costs | 1,256 | 856 | ||||
| 11,809 | 8,446 |
| 2021 | 2020 | ||
|---|---|---|---|
| F | |||
| Father Father |
N Edmonds-Smith 0 Craddock |
5,000 5,000 |
5,500 5,500 |
| Father | N D Jacob | 5,000 | 5,500 |
| Father | BManning | 5,000 | |
| Father | J Welch | 5,159 | |
| 20,000 | 21,659 |
| Land and | Computer | Fixtures and | Motor | |||
|---|---|---|---|---|---|---|
| buildings | equipment | fittings | vehicles | Total | ||
| E | ||||||
| Cost | ||||||
| As at 1st | January 2021 | 3,983,813 | 6,168 | 303,495 | 5,920 | 4,299,396 |
| Additions | 125,542 | 13,537 | 139,079 | |||
| Disposals | (6,168) | (5,920) | (12,088) | |||
| As at 31st December 2021 | 4,109,355 | 317,032 | 4,426,387 | |||
| Depreciation | ||||||
| As at 1st | January 2021 | 1,221,581 | 4,906 | 286,393 | 5,798 | 1,518,678 |
| Charges | in year | 79,732 | 421 | 4,410 | 62 | 84,625 |
| Eliminated | on disposal | (5,327) | (5,860) | (11,817) | ||
| As at 31st December 2021 | 1,301,313 | 290,803 | 1,592,116 | |||
| Net book | values | |||||
| At 31st December 2021 | 2,808,042 | 26,229 | 2,834,271 | |||
| At 1st January 2021 | 2,762,232 | 1,262 | 17,102 | 122 | 2,780,718 |
| Fixed as | se | t investment | s | ||
|---|---|---|---|---|---|
| Listed | |||||
| Investments | Total | ||||
| F | F | ||||
| Cost or valuation | |||||
| As at 1st | January 2021 | 115,995 | 111,040 | ||
| Additions | 46,495 | ||||
| Disposals | (47,163) | ||||
| Revaluation | 11,138 | 4,955 | |||
| As at 31st | December 2021 | 126,465 | 115,995 | ||
| Carrying | amount | ||||
| As at 31st | December 2021 | 126,465 | 115,995 | ||
| As at 1st | January 2021 | 115,995 | 115,995 | ||
| Investments | at fair value | comprise: | |||
| 2021 | 2020 | ||||
| Equities | 85,848 | 72,804 | |||
| Securities | 36,805 | 39,319 | |||
| Cash within | investment | portfolio | 3,812 | 3,872 | |
| 126,465 | 115,995 |
| Stock | |||
|---|---|---|---|
| 2021 | 2020 | ||
| F | |||
| Stock of books, cards and artefacts | 7,848 | 11,013 | |
| 7,848 | 11,013 | ||
| Debtors | |||
| 2021 | 2020 | ||
| F | |||
| Trade debtors | 19,759 | ||
| Prepayments | and accrued income | 5,152 | 4,800 |
| Tax debtor | 2,819 | 4,524 | |
| 27,730 | 10,288 |
| Creditors: amounts | falling due within | one year | |||||||
| 2021 | 2020 | ||||||||
| Trade creditors | 38,587 | 8,491 | |||||||
| Accruals and | deferred | income | 14,441 | 9,261 | |||||
| 53,028 | 17,752 | ||||||||
| Funds | |||||||||
| 2021 | Balance at | Gains | and | Balance at | |||||
| 1.1.21 F |
Income | Expenditure | Transfers F |
losses | 31.12.21f | ||||
| Restricted | |||||||||
| General Funds | |||||||||
| Building fund | 750,000 | (30,000) | 720,000 | ||||||
| Special appeal | 109,256 | (109,256) | |||||||
| Mass offerings | 11,224 | (11,457) | 2,631 | 2,398 | |||||
| Priest training | 172 | (172) | |||||||
| Music | 8,045 | (8,045) | |||||||
| Trip fund | 67 | ||||||||
| Poor box/other | outward | giving | 8,989 | (12,183) | 3,655 | 461 | |||
| 750,067 | 137,686 | (61,857) | (102,970) | 722,926 | |||||
| Unrestricted | funds | ||||||||
| General fund |
455,023 | 318,811 | (300,461) | (22,572) | 11,138 | 461,939 | |||
| Designated fund |
2,012,232 | (49,732) | 125,542 | - | 2,088,042 | ||||
| 2,467,255 | 318,811 | (350,193) | 102,970 | 11,138 | 2,549,981 | ||||
| Total funds | 3,217,322 | 456,497 | (412,050) | 11,138 | 3,272,907 |
| 2020 | Balance at | Gains and | Balance at | ||||
|---|---|---|---|---|---|---|---|
| 1.1.20 | Income | Expenditure | Transfers | losses | 31.12.20 | ||
| F | E | E | |||||
| Restricted | |||||||
| General Funds | |||||||
| Building fund |
780,000 | (30,000) | 750,000 | ||||
| Special appeal | 21,788 | (29,524) | 7,736 | ||||
| York fund | 103,099 | 15,081 | (128,883) | 10,702 | |||
| Trip fund | 67 | 67 | |||||
| CJRS | 1,973 | (1,973) | |||||
| 883,166 | 38,843 | (190,380) | 18,438 | 750,067 | |||
| Unrestricted | funds | ||||||
| General fund |
326,871 | 444,811 | (303,406) | (18,438) | 5,185 | 455,023 | |
| Designated | fund | 2,061,380 | (49,148) | 2,012,232 | |||
| 2,388,251 | 444,811 | (352,554) | (18,438) | 5,185 | 2,467,255 | ||
| Total funds | 3,271,417 | 483,654 | (542,934) | 5,185 | 3,217,322 |
| Unrestricted | Designated | Restricted | Total | ||
|---|---|---|---|---|---|
| funds F |
funds E |
funds | fundsf | ||
| Investments | 126,465 | 126,465 | |||
| Tangible | fixed assets | 26,229 | 2,088,042 | 720,000 | 2,834,271 |
| Current | assets | 333,931 | 31,268 | 365,199 | |
| Current | liabilities | (24,686) | (28,342) | (53,028) | |
| Total net assets | 461,939 | 2,088,042 | 722,926 | 3,272,907 |
| Unrestricted | Designated | Restricted | Total | ||
|---|---|---|---|---|---|
| funds | funds | funds | funds | ||
| E | E | ||||
| Investments | 115,995 | 115,995 | |||
| Tangible | fixed assets | 18,486 | 2,012,232 | 750,000 | 2,780,718 |
| Current | assets | 338,294 | 67 | 338,361 | |
| Current | liabilities | (17,752) | (17,752) | ||
| Total net assets | 455,023 | 2,012,232 | 750,067 | 3,217,322 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| F | ||||
| Amounts | due | within one year | 9,719 | 5,462 |
| Amounts | due | between one and five years | 8,674 | 10,722 |
| 18,393 | 16,184 |