REGISTERED CHARITY NUMBER: 1127555
FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2021 FOR THE CHURCHTHEPAROCHIALOF ST JOHN CHURCHTHE EVANGELIST,COUNCIL OFMERROW
CMB Partnership Limited Chartered Accountants & Registered Auditors 7 Wey Court, Mary Road Guildford GU1 4QU Tel: 01483 455508 website: www.cmbpartners.co.uk
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2021
| Page | |
|---|---|
| Legal and Administrative Information | 1 |
| AnnualReport ofthe Parochial Church | 2 |
| Council | |
| Report oftheIndependent Examiners | 5 |
| Statement of Financial Activities | 6 |
| Balance Sheet | 7 |
| NotestotheFinancialStatements | 8 |
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
ANNUAL REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
LEGAL AND ADMINISTRATIVE INFORMATION
ADDRESS
The Parish Office, St John’s Church, 222 Epsom Road, Guildford GU4 7AA.
TRUSTEES
The trustees were the members of the Parochial Church Council (PCC) as set out below: Rector: The Reverend Rona Stuart-Bourne Churchwardens Mr Peter Tappin Mrs Carole Burtonwood PCC Secretary Mr Nicholas Bond Mrs Tricia Tappin Treasurer Mrs Lindsay Dobson Other PCC members Mrs Helen Chambers Mrs Sonya Graham Mrs Kate Verschoyle Mr Joe Bullock Mr Robert Avis Mrs Jane Farquharson Mr David Hunt Mrs Cathy Thompson CENTRE MANAGER Mr Barry Dickinson YOUTH WORKER Mrs Hannah Harvey INDEPENDENT EXAMINER Mr Russell Brown ACA CMB Partnership Limited Chartered Accountants & Registered Auditors 7 Wey Court, Mary Road Guildford GU1 4QU
Page 1
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
ANNUAL REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
The Parochial Church Council of the Church of St John the Evangelist, Merrow, (the PCC), has the responsibility to promote the whole mission of St John’s. It is also responsible for the maintenance and upkeep of the buildings associated with the church.
The PCC confirm that the annual report and financial statements comply with current statutory requirements, the requirements of the PCC’s governing documents, accounting standards and the provisions of the Statement of Recommended Practice “Accounting and Reporting by Charities” Charities SORP (FRS102) effective for accounting periods on or after 1 January 2019.
STRUCTURE AND GOVERNANCE
The PCC is a Charity registered with the Charity Commission and is an unincorporated association governed by the terms of its constitution
OBJECTIVES
To be a vibrant, witnessing and worshipping church at the heart of the community.
REVIEW OF ACTIVITIES
Income
Parish income falls into several categories, of which the main ones are:
-
e Planned giving
-
¢ Collections and other charitable giving comprising collections at services and other one-off donations e §=©.Gift Aid recovered
-
e Other receipts, which includes our charitable fund-raising ® Receipts from church activities, including centre lettings.
Planned giving
Planned giving is the main source of income which is derived from the Parish Giving scheme and Standing Orders, together with Gift Aid receipts from HM Revenue & Customs. This totalled £85,487 (£92,999).
Collections and other giving
As well as service collections and envelopes, this category includes donations for Mission and Charitable Giving, amounting to £18,655.
Other receipts, including charitable funds generated
Fund raising events generated income of£1,944 (£9,375) including for Mission and Charitable purposes.
Receipts from church activities
This category includes wedding and funeral fees of£11,200 (£6,508).
Centre letting income was £26,380 (£23,363).
Page 2
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
ANNUAL REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
Expenditure
The largest single item of expenditure was the Diocesan Parish Share of £88,356 (£83,357).
Mission and Charitable Giving was £4,280 (£6,732), which in these austere times is a testimony to the generosity of all at St Johns.
Church Centre running costs, excluding depreciation, were £24,893 (£58,098).
Overall position
During the year our income has exceeded our expenditure. We extend our thanks as always to the continuing support of our parishioners.
At year end our cash position was £354,262 (£224,003). This is partly due to the disposal of the curate’s house during the year.
RISK MITIGATION
The major risks to which the PCC is exposed have been identified and considered by the members of the PCC. Systems and procedures have been established to manage those risks identified.
RESERVES POLICY
The PCC seek to maintain a sufficient level of reserves to support its day to day operations and to meet such contingencies as might reasonably be foreseen.
Page 3
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
ANNUAL REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
STATEMENT OF TRUSTEES’ RESPONSIBILITIES
Law applicable to charities in England and Wales requires the members of the PCC who are the trustees of the charity for the purposes of charity law, to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of its financial activities for that year. In preparing those accounts, the trustees are required to:
e _ select suitable accounting policies and apply them consistently; e make judgements and estimates that are reasonable and prudent; e state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the accounts; and
© prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The trustees have overall responsibility for ensuring that the charity has appropriate systems of control financial or otherwise. They are also responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and which enable them to ensure that the accounts comply with applicable law. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
This report was approved by the Parochial Church Council and signed on its behalf by:
Lindsay D
Treasurer and member of the Parochial Church Council
;
Dated la* Maclr ee a
.
Page 4
REPORT OF THE INDEPENDENT EXAMINER TO
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
FOR THE YEAR ENDED 31 DECEMBER 2021
I report to the trustees on my examination of the financial statements of the Parochial Church Council of St Johns the Evangelist, Merrow, for the year ended 31 December 2021 which comprise the Statement of Financial Activities, the Balance Sheet and related notes. This report is made solely to the charity’s trustees, as a body, in accordance with section 145 of the Charities Act 2011. My work has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in this report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for my work, for this report, or for the opinions I have formed.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (‘the Act’).
I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
An independent examination does not involve gathering all the evidence that would be required in an audit and consequently does not cover all the matters that an auditor considers in giving their opinion on the financial statements. The planning and conduct of an audit goes beyond the limited assurance that an independent examination can provide. Consequently I express no opinion as to whether the financial statements present a ‘true and fair’ view and my report is limited to those specific matters set out in the independent‘examiner’s statement.
Independent examiner’s statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect: > accounting records were not kept in respect of the charity as required by section 130 of the Act; or
the financial statements do not accord with those records; or
the financial statements do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
Mr Russell Brown A.C.A. CMB Partnership Limited Chartered Accountants & Registered Auditors 7 Wey Court, Mary Road Guildford Surrey GU1 4QU
Dated
Page 5
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
STATEMENT OF FINANCIAL ACTIVITIES
(Incorporating the Income and Expenditure Account) FOR THE YEAR ENDED 31 DECEMBER 2021
----- Start of picture text -----
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|Unrestricted|Restricted|Endowment|2021|2020|
|Note|funds£|funds£|funds£|Total£|Total£|
|INCOMING RESOURCES|
|Incoming|resources|from|generated|funds|
|Voluntary income|2|124,511|31,610|-|156,121|163,903|
|Activities|for generating|funds|3|42,365|-|-|42,365|31,474|
|Investment income|4|1,387|-|947|2,334|1,996|
|Incoming|resources|from|charitable|activities|-|-|=|$|a|
|TOTAL INCOMING RESOURCES|168,263|31,610|947|200,820|197,373|
|RESOURCES|EXPENDED|
|Costs of|generating voluntary income|5|1,147|-|-|1,147|488|
|Grants and charitable|giving|6|3,200|977|892|5,069|6,732|
|Direct costs of|church activities|7|115,038|29,216|-|144,254|173,033|
|Church|centre ninning costs|8|24,893|6,304|-|31,197|64,531|
|Church|management and|administration|9|4,280|-|-|4,280|5,124|
|Governance|costs|10|2,340|-|-|2,340|2,280|
|TOTAL RESOURCES EXPENDED|150,898|36,497|892|188.287|252,188|
|NET INCOMING/(OUTGOING)|
|RESOURCES|17,365|(4,887)|55|12,533|(54,815)|
|TRANSFERS|
|Transfers between funds|17|8,671|(8,872)|201|-|-|
|OTHER RECOGNISED GAINS/(LOSSES)|
|Gains/(losses) on|disposal|of tangible|fixed assets|178,741|-|-|178,741|-|
|Gains/(losses) on|investment|assets|14|10,387|-|4,654|15,041|2,732|
|NET MOVEMENT IN FUNDS|215,164|(13,759)|4,910|206,315|(52,083)|
|Total|funds|as|at|Ist January|2021|334,192|533,503|38,739|906,434|958,577|
|TOTAL FUNDS AS AT 31ST DECEMBER 2021|549,356|519,744|43.649|1.112.749|906.494|
----- End of picture text -----
The statement of financial activities includes al] gains and losses in the year. All incoming resources and resources expended derive from continuing activities.
The notes on pages 8 to 14 form part ofthese accounts
Page 6
THEPAROCHIALCHURCH COUNCIL OF
THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
BALANCE SHEET AS AT 31 DECEMBER 2021
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | |||||||||
| , | |||||||||
| £ | £ | £ | £ | ||||||
| FIXED ASSETS | |||||||||
| Tangible Investments |
13 14 |
409,307 352,511 |
641,478 42,470 |
||||||
| CURRENTASSETS | 761,818 | ; | 683,948 | ||||||
| Debtors | 15 | 449 | 1,928 | ||||||
| Cashatbank | 354,262 | 224,003 | |||||||
| 354,711 | 225,931 | ||||||||
| CREDITORS :Amountsfalling | |||||||||
| duewithin oneyear | 16 | (3,780) | (3,445) | ||||||
| NETCURRENTASSETS | 350,931 | 222,486 | |||||||
| TOTALASSETS LESSCURRENT | |||||||||
| LIABILITIES | 1,112,749 | 906,434 | |||||||
| FUNDS | 17 | . | |||||||
| Unrestricted general funds | 549,356 | 334,192 | |||||||
| Restricted funds | 519,744 | 533,503 | |||||||
| Endowmentfunds | 43,649 | 38,739 | |||||||
| 1,112,749 | 906,434 |
These financial statements have been prepared in accordance with the Charities Act 2011 and the Church Accounting Regulations 2006.
SIGNED ON BEHALF OF THE PAROCHIAL CHURCH COUNCIL:
----- Start of picture text -----
Member of the ParochiSt Church Co
Church Council ee ee
----- End of picture text -----
----- Start of picture text -----
( /
----- End of picture text -----
Member of the Parochial Church Council Dated
The notes on pages 8 to 14 form part of these accounts
Page 7
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW NOTES TO THE ACCOUNTS 31 DECEMBER 2021
1, ACCOUNTING POLICIES
Basis of preparation of the financial statements
The accounts have been prepared under the historical cost convention, except for certain investments included at market value, in accordance with the Church Accounting Regulations 2006, the Charities Act 2011 and the Statement of Recommended Practice: Accounting and Reporting by Charities SORP (FRS 102) effective for accounting periods commencing on or after 1 January 2019.
Fund accounting
Unrestricted funds represent the funds of the PCC that are not subject to any restrictions as to their use. Funds designated by the PCC for a particular purpose are also unrestricted.
Restricted funds are those funds held which are subject to restrictions as to their use imposed by the donor or contained within the terms ofa grant.
Endowment funds are funds, the capital of which must be maintained. Income arising from the investment of the endowment may be restricted or unrestricted depending on the purpose for which the endowment was established. The accounts include transactions, assets and liabilities for which the PCC can be held responsible. They do not include the accounts of church groups that owe an affiliation to another body, nor those that are informal gatherings of church members.
Incoming resources
All voluntary giving is included in the financial statements for the period in which it is received. Donations under Gift Aid plus the associated tax recovery are recognised as income when the donation is received. Legacies are accounted for when their receipt is certain and can be properly quantified. All other income is recognised when it is receivable.
Resources expended
Grants and donations are accounted for when paid over, or when awarded, if that award creates a binding or constructive obligation on the PCC.
The diocesan parish share is calculated annually and has been accounted for in the year to which it relates. Other expenditure is accounted for as the liability is incurred and where appropriate includes irrecoverable VAT,
Govemance costs include those costs associated with meeting the constitutional and statutory requirements of the charity and include the independent examiners fees.
Tangible fixed assets
Consecrated and benefice property of any kind is excluded from the financial statements in accordance with the Charities Act 2011. This includes amounts expended upon such assets by the PCC which is included in the accounts as direct charitable expenditure in the year in which the expenditure occurs.
Freehold buildings (but not land) are depreciated at 2% of written down value per annum.
St John’s Centre furniture and equipment is depreciated on a straight line basis over 10 years. Computer and other equipment is depreciated on a straight line basis over three years.
Investments are included at their market value at 31 December.
Page 8
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
NOTES TO ACCOUNTS
FOR THE YEAR ENDED 31 DECEMBER 2021 (CONTINUED)
| Unrestricted funds |
Restricted funds |
Endowment funds |
2021 Total |
2020 Total |
||
|---|---|---|---|---|---|---|
| 2 | VOLUNTARYINCOME | |||||
| £ | £ | £ | & | £ | ||
| Plannedgiving : Collectionsandothergiving |
66,155 18,655 |
- - |
- - |
66,155 18,655 |
72435 13,436 |
|
| Incometaxrecoveredunder GiftAid | 19,332 | - | - | 19,332 | 20,564 | |
| Otherreceipts Grants Legaciesandotherincome |
5,612 13,757 1,000 |
1,610 30,000 - |
- - - |
7,222 43,757 1,000 |
9,375 41,822 6,271 |
|
| 124.511 | 31,610 | - | 156.121 | 163,903 | ||
| 3. | INCOMEFROMACTIVITIESFORGENERATINGFUNDS | FUNDS | ||||
| £ | £ | £ | £ | £ | ||
| Receipts fromchurchcentre | 27,930 | - | - | 27,930 | 23,363 | |
| Receiptsfromchurchactivities Otheractivities forgeneratingfunds |
11,200 3,235 |
- - |
- - |
11,200 3,235 |
5,636 2,475 |
|
| 42,365 | - | - | 42,365 | 31,474 | ||
| 4, | INVESTMENTINCOME | |||||
| £ | £ | £ | £ | £ | ||
| Dividendsandinterest | 1,387 | - | 947 | 2,334 | 1,996 | |
| 1,387 ——— |
- === |
947 |
2,334 re |
|||
| 5. | COSTSOF GENERATINGFUNDS | |||||
| £ | £ | £ | £ | £ | ||
| Fundraisingand publicityexpenses | 1,147 | - | - | 1,147 | 488 | |
| 1,147 | - | ~ | i147 | 488 | ||
| 6. | GRANTSANDCHARITABLEGIVING | Unrestricted funds £ |
Restricted funds £ |
Endowment funds £ |
2021 Total £ |
2020 Total £ |
| Missionaryandcharitablegiving | 3.200 | 977 | 892 | 5,069 | 6,732 | |
| 3,200 | 977 | 892 | $,069 | 6,732 |
Page 9
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST. MERROW
NOTES TO ACCOUNTS
| FORTHE YEAR ENDED31 DECEMBER 2021 | FORTHE YEAR ENDED31 DECEMBER 2021 | |||||
|---|---|---|---|---|---|---|
| (CONTINUED) | ||||||
| Unrestricted funds |
Restricted funds |
Endowment funds |
2021 Total |
2020 Total |
||
| Ts | DIRECTCOSTSOFCHURCHACTIVITIES | |||||
| £ | £ | £ | £ | £ | ||
| Diocesanparish share | 88,356 | - | - | 88,356 | 83,357 | |
| PCC-funeralsand weddings Staffsalaries |
3,700 5,090 |
- 29,096 |
- - |
3,700 34,186 |
1,225 19,240 |
|
| Clergy allowances andexpenses | 915 | - | - | 915 | 1,660 | |
| Ministrysupportandtraining Rectoryrepairsandmaintenance Curateshouserepairsandmaintenance |
872 701 267 |
- - - |
- - - |
872 71 267 |
254 1,460 1,138 |
|
| Organandchoirexpenses | 510 | - | - | 510 | 1,557 | |
| Repairstochurch Churchrunningexpenses Churchyardupkeep |
1,220 8,749 3,060 |
- 120 - |
- - - |
1,220 8,869 3,060 |
46,202 9,825 2,281 |
|
| Magazineexpenses | 1,598 | - | - | 1,598 | 1,324 | |
| Depreciation offixedassets | - | - | - | - | 3,510 | |
| 115,038 | 29.216 | - | 144.254 | 173,033 | ||
| TheDiocesanparish share isadvisedby the | Diocese ofGuildfordand is calculatedto | tocoverthe costsof | oftheRector | |||
| (salary, pensions, vicarage costs),acontribution tocentraloverheadcostsandsupportforpoorerparishes. | ||||||
| Unrestricted funds |
Restricted funds |
Endowment funds |
2021 Total |
2020 Total |
||
| 8, | CHURCHCENTRERUNNINGCOSTS | £ | £ | £ | 5 | £ |
| Staffsalaries Administration Cleaning Utilities Maintenance MaintenancePCC Insurance Bank charges |
3,200 1,747 6,173 5,319 3,677 2,100 2,552 94 |
- - - - - - - - |
- - - - - - - - |
3,200 1,747 6,173 $,319 3,677 2,100 2,552 94 |
35,016 2,381 7,196 7,512 1,748 1,744 2,381 120 |
|
| Sundries Depreciation |
31 - |
- 6,304 |
- - |
31 6,304 |
- 6,433 |
|
| 24,893 | 6,304 | - | 31,197 | 64,531 |
Page 10
THEPAROCHIALCHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
NOTE
----- Start of picture text -----
Ci
----- End of picture text -----
FOR THE YEAR ENDED 31 DECEMBER 2021 (CONTINUED)
9
10,
| Unrestricted funds |
Restricted funds |
Endowment funds |
2021 Total |
2020 Total |
||
|---|---|---|---|---|---|---|
| CHURCHMANAGEMENTANDADMINISTRATION | ADMINISTRATION | |||||
| £ | £ | £ | £ | £ | ||
| Insurance | 3,516 | - | - | 3,516 | 3,597 | |
| Rectorrecruitmentandexpenses | - | - | - | - | 240 | |
| Churchadministration Booksand stationary |
272 492 |
- ~ |
- - |
272 492 |
319 968 |
|
| 4.280 | - | - | 4.280 | 5,124 | ||
| GOVERNANCECOSTS | £ | £ | £ | £ | £ | |
| IndepenentExamination fees | 2,340 | - | - | 2,340 | 2.280 | |
| 2,340 ——————————= |
- = |
- ad |
2,340 ——— |
— | 2.280 |
1l. STAFF COSTS The church employed the equivalent of one (2020 - two) full time member of staff during the year
12, TRUSTEES
Trustees were not remunerated for any services in the year (2020 - nil)
Page 11
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW NOTES TO ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2021
13 FIXED ASSETS
----- Start of picture text -----
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|TANGIBLE|ASSETS|Freehold|Furniture|
|land and|and|Other|
|buildings|fittings|equipment|Total|
|COST|£|£|£|Fs|
|At|1st January 2021|775,135|70,247|18,587|863.969|
|Disposals|(|273,052)|-|:|(273,052)|
|At 31|December 2021|502,083|70.247|18.587|590,917|
|DEPRECIATION|
|At|lst January 2021|133,657|70,247|18,587|222,491|
|Charge for year|6,304|-|-|6,304|
|Disposals|(47,185)|-|-|(|47,185)|
|At 31|December 2021|92,776|70,247|18,587|181,610|
|NET BOOK VALUE|
|At 31|December 2021|409,307|-|-|409,307|
|At|31|December 2020|641.478|-|-|641,478|
|The freehold land|and buildings|comprise the St John's Centre.|The curate's house was|disposed|duing the year.|The proceeds|of|the sale|
|were £404,608.|This has been put into a designated fund|called|Mission which will|be used for providing Curate housing when|required but|
|also|for other missional|objectives|as|agreed|by the PCC.|
|Depreciation|has been|charged|in|relation to|freehold buildings|to|reflect|the cost of|the|assets|in use and|in|
|accordance with recommended|accounting|practice.|
|14|FLXED ASSETS|- INVESTMENTS|
|2021|2020|
|£|£|
|Market value of investments|held|at|1|January 2021|42,470|39,738|
|Additions|295,000|-|
|Disposals|-|ie|
|(Loss) on|disposal|-|-|
|Revaluation gain/(loss)|15,041|2,732|
|Market value|at|31|December 2021|352,511|42.470|
|The market value at|31|December 2021|represents|investments|for:|
|2021|2020|
|£|£|
|Unrestricted funds|315,323|9,936|
|Endowment|funds|37,188|32,534|
|352,511|42,470|
|£295,000 of|the new Mission|Fund was|invested|in|a CCLA fund to|form part of a longer term|investment|strategy.|
|2021|2020|
|15|DEBTORS|ie|£|
|Prepayments and accrued income|449|1,928|
----- End of picture text -----
Page 12
THE PAROCHIAL CHURCH COUNCIL OF THE CHURCH OF ST JOHN THE EVANGELIST, MERROW
NOTES TO ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2021 {CONTINUED)
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| 16 | CREDITORS | £ | £ | |||||
| Accrued expenses | 2.340 | 2,280 | ||||||
| Othercreditors | 1,440 | 1,165 | ||||||
| 3,780 | 3,445 | |||||||
| 17. | RESTRICTEDANDUNRESTRICTED FUNDS | |||||||
| Balance brought forward |
Incoming Tesources |
Outgoing resources |
Investment gains |
Transfers between funds |
Total funds |
|||
| £ | 4 | = | 3 | £ | Ee | |||
| Unrestricted funds | ||||||||
| General churchfund | 77,893 | 125,365 | (124,780) | 10,387 | 30,705 | 119,570 | ||
| Designated funds | ||||||||
| ChurchCentre | 11,346 | 39,279 | (25,533) | - | - | 25,092 | ||
| Curate'shousemaint. | 30,929 | - | (195) | - | (30,734) | - | ||
| Curate'shousebuild. Mission TowerFund |
225,867 - (66) |
- 101 |
- - - |
178,741 - - |
(404,608) 404,608 51 |
- 404,608 86 |
||
| OrganRestoration | (11,777) | 3,518 | (390) | - | 8,649 | - | ||
| ChurchyardDesignated | - | - | - | - | - | - | ||
| 334,192 | 168.263 | (150,898) | 189.128 | 8.671 | 549.356 | |||
| Restricted funds | ||||||||
| StJohn's Centre BabyBasics |
415,611 - |
- 1,510 |
(6,304) (1,097) |
- - |
- 100 |
409,307 513 |
||
| Church fabricfund | 103,875 | - | - | - | (8,636) | 95,239 | ||
| Churchyard legacy | 5,602 | 100 | - | - | : | 5,702 | ||
| Baring GouldGrave | 1,430 | - | - | - | - | 1,430 | ||
| YouthMinistry | 6,985 | 30,000 | (29,096) | - | (336) | 7,553 | ||
| $33,503 | 31.610 | (36,497) | : | : | (8,872) | $19,744 | ||
| Endowment funds | ||||||||
| Bequests TheGrantlegacy |
15 38,724 |
- 947 |
- (892) |
- 4,654 |
31 170 |
46 43.603 |
||
| 38,739 | 947 | (892) | 4.654 | 201 | 43,649 | |||
| Total | 906,434 | 200.820 | (188,287) | 193,782 | - | 1,112,749 |
Page 13