| 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. .. |