OpenCharities

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

2023-03-31-accounts

Page
Report ofthe Trustees 1 to 3
Independent Examiner's Report
Statement of Financial Activities
Balance Sheet
Notes to the Financial Statements 7 to 12

2023 2022
Unrestricted Restricted Total Total
funds fund funds funds
Notes P P. E E
INCOME AND ENDOWMENTS FROII
Donations
and legacies
183,175 17,420 200,595 159,176
Investment
income
4,380 4,380 2,361
Other income 19,458 19,458
Total 207,013 17,420 224,433 161,537
EXPENDITURE ON
Charitable
activities
Charitable
Activities
204,993 7,281 212,274 171,496
NET INCOME/(EXPENDITURE) 2,020 10,139 12,159 (9,959)
RECONCILIATION OF FUNDS
Total funds brought forward 9,099 15,752 24,851 34,810
TOTAL FUNDS CARRIED FORWARD 11,119 25,891 37,010 24,851

31 MARCH 2023
2023 2022
Unrestricted Restricted Total Total
funds fund funds funds
Notes E F F F
FIXEDASSETS
Tangible assets 5,830 5,830 5,830
CURRENT ASSETS
Debtors 3,358 3,358 3,982
Cash at bank 4,811 25,891 30,702 35,691
8,169 25,891 34,060 39,673
CREDITORS
Amounts
falling due within one year
(2,880) (2,880) (7,782)
NET CURRENT ASSETS 5,289 25,891 31,180 31,891
TOTAL ASSETSLESSCURRENT LIABILITIES 11,119 25,891 37,010 37,721
CREDITORS
Amounts
falling due after more than one year
9 (12,870)
NET ASSETS 11,119 25,891 37,010 24,851
FUNDS 10
Unrestricted
funds
11,119 9,099
Restricted funds 25,891 15,752
TOTAL FUNDS 37,010 24,851

INVESTMENT INCOME
2023 2022
Rents received 4,380 2,360
Deposit account interest 1
4,380 2,361

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2023
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds fund funds
E F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
144,474 14,702 159,176
Investment
income
2,361 2,361
Total 146,835 14,702 161,537
EXPENDITURE ON
Charitable
activities
Charitable
Activities
166,716 4,780 171,496
NET INCOME/(EXPENDITURE) (19,881) 9,922 (9,959)
RECONCILIATION OF FUNDS
Total funds brought forward 28,980 5,830 34,810
TOTAL FUNDS CARRIED FORWARD 9,099 15,752 24,851
6. TANGIBLE FIXEDASSETS
Church
Premises
F
COST
At 1 April 2022 and 31 March 2023 5,830
NET BOOK VALUE
At 31 March 2023 5,830
At 31 March 2022 5,830
7. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
F E
Other debtors 3,358 3,982
8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
E
Taxation and social security 990
Other creditors 2,880 6,792
2,880 7,782

CREDITORS".A MOUNT S
FAL
LI NG DUE AFTER MORE THAN ONE YEAR
2023 2022
F
Other creditors 12,870
MOVEMENT
IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
F F F
Unrestricted
funds
General fund 9,099 655 9,754
Renovate - Renovation (Designated) Fund 1,365 1,365
9,099 2,020 11,119
Restricted funds
Renovation
Fund
15,752 10,139 25,891
TOTAL FUNDS 24,851 12,159 37,010
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
F F
Unrestricted
funds
General fund 205,648 (204,993) 655
Renovate - Renovation (Designated) Fund 1,365 1,365
207,013 (204,993) 2,020
Restricted funds
Renovation
Fund
17,420 (7,281) 10,139
TOTAL FUNDS 224,433 (212,274) 12,159
Comparatives for movement in funds
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
F F
Unrestricted
funds
General
fund
9,535 (21,732) 21,296 9,099
Designated
Funds
3,092 2,643 (5,735)
Richard Taylor Fund 16,353 (792) (15,561)
28,980 (19,881) 9,099
Restricted funds
Renovation
Fund
5,830 9,922 15,752
TOTAL FUNDS 34,810 (9,959) 24,851

Actuarial
valuation as at 31 December 20
Actuarial
valuation as at 31 December 20
19 19
A formal valuation
of the DB Plan as at 31
December 2019was carried out by a professionally qualified Actuary
using the Projected
Unit Method. At
the valuation
date the market
value ofthe DB Plan assets was f298 million,
whilst the
level of assets
needed
to pay benefits was 2316m, giving a deficit of 218m (equivalent to a
past
service funding
level of 94'/o).
The
Church and the other participating employers in the DB Plan are collectively
responsible
for funding
this deficit.
The key financial
assumptions
underlying
the valuation
were as follows:
Type of assumption '/o p,a.
RPI price inflation
assumption
3.20
CPI price inflation
assumption
2.70
Minimum
Pensionable
Income Increase Adjustment
(above CPI) 0.50
Pre-retirement
assumed
investment
returns (gilt yield plus 1.75'/o pa) 2.95
Post retirement
assumed
investment
returns (including
benefits matched
by the insurance
policy) (gilt yield plus 0.5'/o pa) 1.70
Minimum
Pensionable
Income increases (CPI plus
0.5'/o) 3.20
Deferred pension
increases (based
on RPI)
Pre April 2009 3.20
Post April 2009 2.50
Page 11 continued.
..