OpenCharities

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

2020-12-31-accounts

General Designated Restricted Endowment TOTAL
Note Funds Funds Funds Funds 2020
INCOMING
RESOURCES
Voluntary
Income
2(a) 124,112 58,691 182,804
Activities for generating
funds
2(b) 228 228
Income from investments 2(c) 12,660 12,660
Church activities 2(d) 29,547 29,547
Other incoming
resources
2(e) 1,748 1,748
168,295 58,691 226,987
RESOURCES USED
Church Activites 3(a) 119,028 50,204 169,232
Costs ofgenerating
voluntary
income 3(b) 1,105 1,276 2,381
Fund-raising
trading costs
3(c) 29 29
Governance
costs
3(d) 3,742 3,742
TOTAL RESOURCES EXPENDED 123,904 51,480 175,384
NET INCOMING
(OUTGOING)
RESOURCES BEFORE
OTHER RECOGNISED GAINS AND LOSSES 44,391 7,212 51,603
Transfers between
funds
NET MOVEMENT
IN FUNDS
44,391 7 212 51,603
Balance b/fwd
at 1stApril 2020
307,263 29,668 44,129 381,060
Balance c/fwd at 31stDecember 2020 351,654 36,880 44,129 432,663
The notes on pages 3to 7 form part ofthese accounts.
The Parish of Up Holland and Dalton and Dalton Page 2
Balance Sheet as at 31st December 2020
Note 2020
FIXEDASSETS
Tangible 5(a) 284,500
Investment 5(b) 44,129
328,629
CURRENT ASSETS
Debtors 15,111
Short Term Deposits 44,021
Cash at bank and in hand 67,248
126,380
CURRENT LIABILTIES
Creditors
—amounts
falling due within one year 10,021
NET CURRENT ASSETS 116,359
TOTAL ASSETS LESSCURRENT LIABILITIES 444,988
Creditors - amounts falling due after one year 12,325
TOTAL NET ASSETS 432,663
PARISH FUNDS
Unrestricted 351,654
Designated
Restricted 36,880
Endowment 44,129
432,663

CBF Unrestricted Designated Restricted Endowment TOTAL
code Funds Funds Funds Funds 2020
2(a) Voluntary
Income
101 Planned
Giving:
Gift Aid donations 15,757 15,757
102 Tax Recoverable 29,090 29,090
103ab Other 32,413 32,413
104 Collections (open plate) 2,017 2,017
105a Gift Days
105b Donations 41,334 41,334
201 Grants 58,691 58,691
202 Legacies 3,500 3,500
203b Bispham
Charity
Fund
124,112 58,691 182,804
2(b) Activities for Generating Funds
401b Bookstall for fundraising 228 228
402b Hall Lettings for non-church purposes
203a Rummage
sales, fetes,
etc.
228 228
2(c)Income from Investments
301 Dividends
and Interest
including 214 214
tax recoverable
302 Rent from land or buildings held 12,446 12,446
as an investment
12,660 12,660
2(d) Income from Church Activities
402a Church
Hall lettings
401a Bookstall for promoting church objectives
403a Magazine
income
from sales 121 121
404 PCC Fees 29,426 29,426
29,547 29,547
2(e)Other Incoming Resources
601 Insurance
claims
1,748 1,748
602 Surplus on sale offixed assets
1,748 1,748
TOTAL INCOMING RESOURCES 168,295 58,691 226,987
3- RESOURCES EXPENDED 3- RESOURCES EXPENDED
CBF Unrestricted Designated Restricted Endowment TOTAL
code Funds Funds Funds Funds 2020
3(a)Church Activities
Missionary
and charitable
giving:
1001 Overseas
missionary
societies
1002 Overseas relief and dev.agencies
1003 Home missions and other Church
organisation
Secular organisations 193 193
Ministry
2001 Parish Share 79,572 79,572
2002 Working expenses of incumbent 2,333 2,333
2003 Parsonage
house
1,136 1,136
2004 Assistant staff costs
Church running
expenses
2005a Heating
and
lighting 7,698 7,698
2005b Utilities 3,223 3,223
2005b Insurance 8,787 8,787
2005b Other costs 498 498
Depreciation
2006 Church maintenance 2,173 20,039 22,212
2006a Repair grants repaid
2007 Upkeep ofServices 4,385 30,164 34,549
2008 Upkeep of church grounds 7,113 7,113
2009 Printing and other costs of magazine 100 100
2009 Bookstall costs 49 49
2016 Salaries, wages & honoraria 1,110 1,110
Loan Interest 659 659
2010 Hall running
costs
2010 Hall maintenance
2011 Other PCC property
2012a Major repairs to Church building
2013/4 Major repairs to other Church property
2015 Proposed new building
work
119,028 50,204 169,232
3(b)Generation
ofvoluntary
income
3000a Cost ofappeals, etc 1,105 1,276 2,381
3000a Cost ofStewardship
envelopes
1,105 1,276 2,381
3(c) Fundraising
trading
costs
3000b Bookstall costs
3000b Costs offetes and other events 29 29
29 29
3(d) Governance
costs
4000 Independent
examiners fee
928 928
4000ab Administration
costs
2,815 2,815
3,742 3,742
Total Resources Expended 123,904 51,480 175,384
The Parish of Up Holland
and Dalton
Page 6
Accounts for the Nine Months Ended 31st December 2020
Notes to the Financial Statements
4(a) STAFF COSTS 2020
Wages and Salaries 1,110
Social Security Costs
Pension Costs
1,110
4(b) PAYMENTS TO RELATED PARTIES
No payments
or expenses have been made to any related parties to PCC members.
FIXEDASSETS
5(a) TANGIBLE FIXEDASSETS (all unrestricted)
Freehold
Land &
Buildings
Actual / Deemed Cost B/Fwd 284,500
Additions
Disposals
C/Fwd 284,500
Depreciation B/Fwd
Charge for Year
Disposals
C/Fwd
Net Book Value C/Fwd 284,500
B/Fwd 284,500
5(b) INVESTMENTS
Market value as at 1st April 2020 44,129
Purchases at cost
Disposals at carrying value
Revaluation
gain/loss
Market value as at 31stDecember 2020 44,129
The market value represents investments for:
Unrestricted
funds
Restricted funds
Endowment
funds
44,129
44,129
The Parish of Up Holland
and Dalton
The Parish of Up Holland
and Dalton
The Parish of Up Holland
and Dalton
Page 7
Accounts for the Nine Months Ended 31st December 2020
Notes to the Financial Statements
DEBTORS 2020
Prepayments
and Accrued Income
Other Debtors 15,111
13,111
LIABIUTIES
Amounts
falling due within one year (unrestricted)
STM Loan 7,918
Accruals 2,103
10,021
Amounts
falling due after one year
(unrestricted)
STM Loan 12,325
12,325
FUNDS
The unrestricted
funds
comprise the Church Deposit Fund held by the CBFand the
deposit accounts held by the bank.
The restricted
funds
held by the CBFcomprise the
Deposit Fund for Church &Schools,
Parish Room Accounts and the Ellen Moss Memorial
Fund.
FROST is held partly
by
the CBFand partly at the bank.
STYLE AND CTS funds are held at source, all other funds are held at the bank.
The Endowment
Fund
is the UpHolland Crawford Trust held by the CBF.
8(a) UNRESTRICTED FUNDS
The closing balance of Unrestricted Funds comprise the following:
General Fund 337,441
STM Church Deposit Fund 4,141
STM Deposit Account 10,072
CTSDeposit Account
331,634
8(b) DESIGNATED FUNDS
The closing balance Of Designated Funds comprise the following:
Cl'5 Maintenance
Fund
STM Chancel
Fund
8(c) RESTRICTED FUNDS
The closing balance of restricted funds comprise the following:
Bispham
Charity Fund
Deposit Fund for Church &Schools 12,191
Parish Rooms Account 150
Ellen Moss Memorial
Fund
1
Schools Ministry
Group
36
STM Flower Fund 1,240
STM Sundry Refreshments 1,151
STM Choir Fund 49
STM Youth Fund 160
STM Bells 2,433
STM FROST 10,548
STM STYLE Fund 17
STM Charity
Fund
347
STM 2020 Grant Income 855
CTS2020 Grant Income 6,357
CTSWomen's
Group
96
CTSInteract4all 1,249
36,880
8(d) ENDOWMENT
FUNDS
The closing balance Of Endowment Funds comprise the following:
UpHolland
Crawford
Trust Fund
44,123

General Designated Restricted Endowment TOTAL FUNDS
Funds Funds Funds Funds 2020 2019
Nots f f f f f f
INCOMING RESOURCES
Voluntary
Income
2(a) 12,502 5,140 17,642 $7,858
Activities for generating
funds
2(b) 1,386 1,38$ 12,834
Income from invesbnents 2(c) 3.065 21 3.086 12,210
Church
activities
2(d) 1,855 1,$55 19,262
Other inctnning
resources
2(e)
TOTAL INCOMING
RESOURCES
18,810 0 5,161 0 23,971 132,164
RESOURCES USED
Church Actlvkfes 3{a) 25,761 105 8,531 34,397 132,410
Cosls ofgenerating
voluntary
income 3(b) 243 243 240
Fund-raising
trading coals
3(c) 197 257 454 7,065
Governance
costs
3(d) 1,392 1,392 3,263
TOTAL RESOURCES EXPENDED 21
r
'I05 8,78$ 0 36,486 142,976
NET INCOMING
(OUTGOING)
RESOURCES
BEFORE OTHER RECOGNISED GAINS
AND LOSSES %,763 -105 -3,627 -12.515 -'I0,614
Gains orlosses on invesunenl assels
on disposal 5(b)
on revaluation 5(b)
Transfers between
funds
NET MOVEMENT
IN FUNDS
4.7$3 -105 -3,627 -12,515 -10,814
Balances b/fwd al tst January 2020 277.075 105 33.295 44.129 354.604 365,418
Balances c/fwd al 31st December 2020 26$,292 0 29,668 44,129 342,0$9 354,604
Page 3
PAROCHIAL CHURCH COUNCIL OF
UPHOLLAND TEAM MINISTRY
BALANCE SHEET
At 31 December 2020
Note 2020 2019
6 6
FIXEDASSETS
Tangible 5(a} 280,000 280,000
Investment 5(b) 44,129 44,129
324,129 323129
CURRENT ASSETS
Stock
Debtors 0 0
Short term deposits 43,881 47,527
Cash at bank and in hand -3,684 7,102
40,197 54,829
LIABILITIES
Creditors - amounts falling due in one year 7,105 7,105
NET CURRENT ASSETS/(LIABILITIES) 33,092 47,524
TOTAL ASSETSLESSCURRENT LIABILITIES 357,221 371,653
Creditors - amounts falling due after one year 15.132 17,049
TOTAL NET ASSETS 342,089 354,604
PARISH FUNDS
Unrestricted 268.292 277,075
Designated 0 105
Restricted 29.668 33,295
Endowment 44,129 44,129
342,089 354,604

8 DEBTORS (unrestricted funds) 2020
E
2019
f
Prepaymsnts
and Accrued
Inleresl
Olher Deblors
7 LIABtLITIES 2020 2019
E E
Amounts
falling due within
one year {unrsslrided funds)
STM Loan 7,105 7.105
CTS Parish Share 0 0
Amounts
falling due after one year funrestricled
STM Loan
funds} 'l5.132 17,049
CTS Parish Share 0 0
22.237 24,154

9 ANALYSIS OF NET ASS E TS BY FUND
Unrestricted Desrgnated Rssiricled Endowment Total
Funds Funds Fund» Funds 2020
E E E E
Tangible lixed assets 280,000 280,000
Investment
Axed asseis
44, 129 44, 129
Currenl Assels 10,529 0 29.666 40,197
Liabilities 0
Amounts
falling due within
1 year (7,105) {7105}
Amounts
falling due
sfler 1 year (15,132} (15,132)
Fund balance 268.292 0 29,668 44, 129 342,089
10 UNRESTRiCTED FUNDS 2020 2019
The domng balance ofUnrestricied Funds comprise the following, '
STM Church
Deposii
Fund 4,141 4,060
STM Deposit Accourtl 10,072 10.067
CTS Deposrt Account 0
14,213
14.127
10a DESIGNATED FUNDS 2020 2019
The dosing balance of Designaled Funds comprise lhe following:
CTS Maintenance
Fund
STM Chancel Fund
11 RESTRICTED FUNDS 2026 2019
The closing balance of Resirided Funds compose Ihe fosowmg:
Bmpham
Charily Fund
0 7,013
Deposit Fund for Church & Schools 12,191 12,426
Parish Rooms AccOunl 150 150
Ellen Moss Memorial Fund 1 I
Schools Ministry
Group
36 36
STM Flower Fund 1.240 1,220
STM Sunday
Refreshmenls
1,151 1,153
STM Choir Fund 49 140
STM Youth Fund t60 100
5TM Belie 2,433 2,433
ST&it FROST 10,546 7,234
STM STYLE Fund 17 17
STM Charily
Fund
347 228
CTS Women's
Group
96 96
CTS lnleract4all 1,249 1,048
29,668 33,295
12 ENDOWMENT
FUNDS
2020 2019
The closing balance
UpHolland
Crawford
of Endowment
Trust Fund
Funds comprise Ihe following 44 129 44.129
44„129 44.129

RECEIPTS 2020 2019
Incomin
Reasources
From Donors
Planned
Giving
3006 11793
Collections
and
other Giving 1271 7630
income Tax Recovered 557 14263
CAF Vouchers 275 470
5109 34156
Other Volunta Incomin Reasources
Fund Raising 1897 12916
Donations 961 38669
2858 51585
Income from Chant and Ancilla. Trade
Magazine Sales
CardsNisitor
Centre
240
107
1095
215
Fees 2290 7264
2637 8574
Income From Investments
Bank Interest 8 Dividends 13
13
Insu ance
0
Total Receipts 10604 94328

PAYMENTS 2020 2019
Grants
Mission Giving 4629
4629
Activities
Direcll
Relatin
To Work OfChurch
Diocesan Quota 8 Stipend 6658 26860
Clergy Expenses 680 909
Cost of Services 941 2559
Magazine
Printing
188 830
CardsNisitor
Centre
260 264
Training Costs C 18QQ
Mission/Evangelism
Cost o' Fayre and Fund Raising
Utilitie s
Q
229
1826
886
1145
4573
Insurance 609 2363
Churchyardicar
Park
Repairsilmprovements
15
Q
2169
15491
Routine Expenditure 634 2495
Professional
Fees
0 2038
Church Maintenance 0 1354
12040 65736
Church
Maria
ement and
Administrat on
Printing
and Stationery
Web Site
91
i12
441
148
Bookkeeping
Services
General Expenses
180
0
180
307
383 1076
Total Payments 12423 71441

2020
Iloneta
Assets
Bank Current Account 20020
Cash Account
Bank Reserve Account 17253
Total Cash 37273
Debtors
End of Year Income Tax Refund 1639
CAF Cheque
Total Debtors 1839
Creditors
Children's
Society Christingle
Donations 440
Midstream
Garden Centre
- Winte Charity 2800
LDBF Jan
—Mar Assigned
Fees 1401
Total Creditors 4641
Fixed Assets
Organ 8, Equipment
Less: 10%Depreciation
Per
Annum
Written Down Value ofAsset
Pump House Building 4500
Written Down Value ofAsset 4500

Total Assets Less Liablllties 38971

2020 2020 2019 2019
Receipts
CAF Vouchers 275 470
Winter Chadty 2800 2407
Flowers 75 330
3150 3207
Payments
CAF Vouchers 275 470
Winter Charity 2800 2407
Flower Fund 60 425
3135 3302
Excess of Receipts over Payments 15
Restricted Funds Brought Forward 14 109
Restricted Funds Excess -95
Balance of Restricted Funds