| Unrestricted | Restricted | Endowment | ||||||
|---|---|---|---|---|---|---|---|---|
| Note | funds | funds | funds | Total 2020 | Total 2019 | |||
| E | 6 | |||||||
| INCOME &ENDOWMENTS | ||||||||
| Voluntary income Activities forgenerating |
funds | 2(a) 2(b) |
150,088 2,840 |
35,818 | 6,612 | 192,518 2,840 |
151,702 10,965 |
|
| Income from investments | 2(c) | 16 | 16 | 33 | ||||
| Church activities | 2(d) | 24,653 | 24,653 | 32,593 | ||||
| TOTAL INCOME | 177,567 | 35,818 | 6,612 | 220,027 | 195,293 | |||
| EXPENDITURE | ||||||||
| Church activities | 3(a) | 165,841 | 50,767 | 6,612 | 223,?20 | 203,748 | ||
| Raising funds | 3(b) | 637 | 637 | 1,967 | ||||
| TOTAL EXPEiNDITURE | 166,478 | 50,767 | 6,612 | 225857 | 205,715 | |||
| NET INCOME /(EXPENDITURE) | 11,119 | (14,949) | (3,830) | (10,422) | ||||
| TRANSFERS BETWEEN FUNDS | (4,500) | 4,500 | ||||||
| NET MOVEMENT IN FUNDS | 6,619 | (10,449) | (3,830) | (10,422) | ||||
| Total funds broughtforward | at 1)anuary | 7 | 320,333 | 33,521 | 353,854 | 364,276 | ||
| Total funds carried forward at31December | 7 | 326,952 | 25,072 | 350,024 | 353,854 |
| Correcti | ons made | ||
|---|---|---|---|
| Increase | in Income from other church activities | 15,255 | |
| Increase | in resources expended: | ||
| Other ministry costs |
7,247 | ||
| Church | running g maintenance |
6,390 | |
| Printing | &stationery | 1,618 | |
| Total increase in resources expended | 15,255 | ||
| Change | in Net Income |
| Unrestricted | Restricted | Endowment | Total 2020 | Total 2019 | |||
|---|---|---|---|---|---|---|---|
| Note | funds | funds | funds | ||||
| f | f | ||||||
| 2 (a) | Voluntary Income Gift Aid donations Tax recovered Collections Grants Donations appeals etc Legacies 8&9 |
58,133 14,496 3,497 72,962 1,000 |
27,070 8,648 |
6,612 | 58,133 14,596 3,497 33,682 81,610 1,000 |
91,733 27,451 12,215 6,284 4,552 9,467 |
|
| Other | 150,088 | 35,818 | 6,612 | 192518 | 151,702 | ||
| 2(b) | Activities for generating Fund raising events Concerts |
funds | 2,011 829 2,840 |
2,011 829 2,840 |
9,222 1,743 10,965 |
||
| 2(c) | Income from investments Interest |
16 | 16 | 33 | |||
| 2(d) | Church activities Fees (weddings, funerals etc) Hire ofChurch Hall Other |
2,804 5,122 16,727 24455 |
2,804 5,122 16,727 24,653 |
6,825 8,802 16966 32,593 |
|||
| TOTAL INCOME | 177597 | 35818 | 6612 | 220027 | 195,293 |
| Unrestricted | Unrestricted | Unrestricted | Restricted | Restricted | Restricted | Endowment | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | funds | funds | funds | Total 2020 | Total 2019 | ||||||||
| 3(a) | Church activities | f | f | f | |||||||||
| Missionary | giving | ||||||||||||
| Overseas | 4,000 | 4,000 | |||||||||||
| Home | 5,000 | 5,000 | |||||||||||
| 9,000 | 9,000 | ||||||||||||
| Ministry: | diocesan parish | share | 90,000 | 90,000 | 97,930 | ||||||||
| Other ministry costs | 15,601 | 397 | 3,054 | 19,052 | 25,907 | ||||||||
| Church running | &maintenance | 41,310 | 41,310 | 39,246 | |||||||||
| Major repairs | 46,800 | 3,558 | 50,358 | 28,535 | |||||||||
| Church Hall |
running costs | 6,052 | 3,570 | 9,622 | 7,710 | ||||||||
| Printing | 8 stationery | 3,878 | 3,878 | 3,720 | |||||||||
| Bank charges | |||||||||||||
| 165,841 | 50,767 | 6,612 | 223,220 | 203,766 | |||||||||
| 3(b) | Raising funds | ||||||||||||
| Stewardship | costs | ||||||||||||
| Concertexpenses | 637 | 637 | 1,967 | ||||||||||
| 637 | 1,967 | ||||||||||||
| TOTAL EXPENDITURE | 166,478 | 50,767 | 6,612 | 223,857 | 205,715 | ||||||||
| 4. STAFF COSTS | |||||||||||||
| 2,020 | 2,019 | ||||||||||||
| f | |||||||||||||
| 25,096 | 22,221 | ||||||||||||
| 221 | |||||||||||||
| 518 | |||||||||||||
| 25,835 | 22,221 | ||||||||||||
| Average number ofemployees | 5 | 5 | |||||||||||
| During | the year the | PCCemployed | a Director | ofMusic, administrator, | accounts clerk, support officer, verger 83caretaker |
(Church | |||||||
| Hall), | all ofwhom are | part | time. One employee | became | entitled | to | aWorkplace | Pension during the year. | |||||
| Unrestricted funds |
Restricted funds |
Endowment funds |
Total 2020 | Total 2019 | |||||||||
| f | f | f | f | ||||||||||
| 5. DEBTORS | |||||||||||||
| Prepayments | 1,193 | 1.7193 | 1,254 | ||||||||||
| Other | debtors | 4,004 | 4,004 | 4,099 | |||||||||
| 5,197 | 5,197 | 5,352 | |||||||||||
| 6. CURRENT LIASlLITIES | |||||||||||||
| Accruals for utilities 8 | other costs | 2,0&0 | 2,0&0 | 4,745 | |||||||||
| Other | creditors | 1,009 | 1,009 | ||||||||||
| Deferred income | 400 | 400 | 1,076 | ||||||||||
| 3,489 | 3,489 | 5,821 |