| Note | f | 2020 | f | 2019 f |
|||
|---|---|---|---|---|---|---|---|
| FIXEDASSETS | |||||||
| Inventory Assets (inalienable) | |||||||
| CURRENT ASSETS | |||||||
| Debtors | 14,192 | 9,497 | |||||
| Cash at Bank and | in Hard | 32,765 | 62,663 | ||||
| 46,957 | 72,160 | ||||||
| LIABILITIES: AIMOUNTS | FALLING | DUE | |||||
| WITHIN ONE | YEAR | ||||||
| Creditors and accruals |
1,966 | 3,448 | |||||
| 44,991 | 68,712 | ||||||
| NET ASSETS | 44,996 | 68,717 | |||||
| FUNDS | |||||||
| General Fund |
30 | 30 | |||||
| Designated Funds |
43,084 | 67,253 | |||||
| Restricted Funds |
1,882 | 1,433 | |||||
| 44,996 | 68,717 |
| Unrestricted | Designate d |
Restricted | TOTAL | TOTAL | |||
|---|---|---|---|---|---|---|---|
| Funds | Fun ds |
Funds | FUNDS | FUNDS | |||
| Note | 5 | 5 | f | 2020 5 |
2019 | ||
| INCOME AND ENDOWMENTS | |||||||
| Voluntary income |
2(a) | 29,275 | 0 | 861 | 30,136 | 42,070 | |
| ActMties for generating | funds | 2(b) | 0 | 0 | 0 | 714 | |
| Income from investments | 2(c) | 85 | 0 | 0 | 85 | 150 | |
| Income from church activities | 2(d) | 599 | 17,504 | 0 | 18,103 | 47,442 | |
| TOTAL INCOME AND ENDOWMENTS | 29,959 | 17,504 | 861 | 48,324 | 90,378 | ||
| EXPENDITURE | |||||||
| Church activities | 3(a) | 33,914 | 37,718 | 412 | 72,044 | 101,077 | |
| Cost of generating funds |
3(I&) | 0 | 0 | 0 | 0 | ||
| TOTAL EXPENDITURE | 33914 | 37718 | 412 | 72,044 | 101077 | ||
| SURPLUS I(DEFICIT) FOR THE YEAR | -3,955 | -20,214 | 449 | -23,720 | -10,701 | ||
| TRANSFER OF FUNDS | 3,955 | -3,955 | 0 | 0 | 0 | ||
| BALANCES BROUGHT | FORWARD AT | ||||||
| 1 JANUARY 2020 | 30 | 67,253 | 1,433 | 68,717 | 79418 | ||
| BALANCES CARRIED FORWARD AT | |||||||
| 31 DECEMBER 2020 | 30 | 43084 | 1,882 | 44,996 | 68717 |
| 2.INCOME AND | END | OWM | ENTS | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | TOTAL | TOTAL | |||||
| Funds | Funds | Funds | FUNDS | FUNDS | |||||
| 2020f | 2019 | ||||||||
| 2(a) Voluntary income |
|||||||||
| Planned giving - emelooes 8standing Collections CAF |
orders | 20,749 766 2,090 |
p t' 0' |
20,749 766 2,090 |
26,680 3,879 3,143 |
||||
| Donations | 65 | pr | 65 | 691 | |||||
| Donations -Vicar's |
Discretionary | Fund | 0 | 23v | 23 | 219 | |||
| Grants | 0 | 838 | 838 | 7,458 | |||||
| Income tax recoverable | 5,605 | pr | 5,605 | 7,458 | |||||
| 29275 | 0 | 861 | 30 136 | 42 070 | |||||
| 2(b) Activities for generating | fords | ||||||||
| Hire of Church | 0 | 0 | 0 | 295 | |||||
| Social Committee | Fundraisirg | 0 | 0 | 0 | 378 | ||||
| General Fundraising |
0 | 0 | 0 | 41 | |||||
| 0 | 0 | 0 | 0 | 714 | |||||
| 2(c) Income from investments | |||||||||
| Interest | 85 | 0 | 0' | 85 | 150 | ||||
| 0 | 0' | 85 | 150 | ||||||
| 2(d) Income from church actMties | |||||||||
| Commudty Hall Hire |
0 | 17,504 | 0 | 17,504 | 44,910 | ||||
| Catering &Social Events |
0 | 0 | 0 | 0 | 1,242 | ||||
| TRAID Craft Sabre | 0 | 0 | 0 | 0 | 118 | ||||
| Fees | 599 | 0 | 0 | 599 | 1,172 | ||||
| 599 | 17504 | 0 | 18,103 | 47442 | |||||
| TOTAL INCOME AND | ENDOWMENTS | 29,959 | 17,504 | 861 | 48,324 | 90,376 |
| 3.EXPENDITURE | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | TOTAL | TOTAL | |||
| Funds | Funds | Funds | FUNDS | FUNDS | |||
| 2 | f | 5 | 2020 7 |
2019 f |
|||
| 3(a) Chtsch activities | |||||||
| Missionary and charitable |
giving: | ||||||
| Overseas | |||||||
| Christian Aid |
|||||||
| Home | |||||||
| Love Streatham | 0' | 250 | |||||
| 0 | 434 | ||||||
| Ministry | |||||||
| Dioceson Parish Support | Fund | 29,747 | 0 | 0 | 29,747 | 38,800 | |
| Other Ministry Costs | 2,550 | 0 | 0 | 2,550 | 5,074 | ||
| Traid Craft Stock | 0 | 0 | 0 | 0 | 558 | ||
| Administration | |||||||
| Parish Office Costs | 1,267 | pe | 1,267 | 1,848 | |||
| Examination Fee |
350 | pe | 350 | 400 | |||
| Social | |||||||
| Catering &Social Events |
0 | 115 | 0 | 115 | 4,414 | ||
| Property | |||||||
| Parish Office Costs | 0 | 5,782 | 0 | 5,782 | 11,262 | ||
| Cleanirg | 0 | 7,688 | 0 | 7,688 | 12,039 | ||
| Insurance Premiums |
0 | 4,667 | 0 | 4,667 | 4,205 | ||
| Utilities (Gas, Water, | Electricity) | 0 | 7,234 | 0 | 7,234 | 4,714 | |
| Maintenance Hall IGeneral |
0 | 12,232 | 0 | 12,232 | 13,824 | ||
| Building work church | 0 | 0 | 0 | 0 | 3,505 | ||
| Christmas Outreach |
|||||||
| Cards 8 banner | 0 | 0 | 322 | 322 | 0 | ||
| Tech | |||||||
| Sound mixing desk |
0 | 0 | 90 | 90 | 0 | ||
| 33,914 | 37,718 | 412 | 72044 | 101077 | |||
| 3(b) Cost of generating | funds | ||||||
| Stewardship Costs |
0 | ||||||
| Fundraising Activities |
pe | ||||||
| 0 | 0 | 0' | 0 | 0 | |||
| TOTAL EXPENDITURE | 33,914 | 37,718 | 412 | 72,044 | 101,077 |
| 4.TANGIBLE FIXEDASSETS | ||
|---|---|---|
| Furnishings | ||
| Fittings 5 | ||
| Equipment | ||
| E | ||
| COST | ||
| at 1stJanuary 2020 | 24,615 | |
| Additions | 0 | |
| at 31stDecember 2020 | 24,615 | |
| DEPRECIATION | ||
| at 1st January 2020 | 24,610 | |
| Charge for the year | 0 | |
| at 31stDecember 2020 | 24,610 | |
| NET BOOK VALUE | ||
| at 31stDecember 2020 | ||
| at 31stDecember 2019 | ||
| 5.DEBTORS | 2020 | 2019 |
| F | E | |
| Accrued income | 319 | 0 |
| Income tax recoverable | 12,555 | 6,950 |
| Prepayments | 1,318 | 2,547 |
| 14,192 | 9,497 | |
| 6.CREDITORS AND ACCRUALS | 2020f | 2019 5 |
| Hall hire deposits | 0 | 1,172 |
| Accruals | 1,966 | 2,276 |
| 1,966 | 3,448 |
| The unrestrict | ed | funds comprise the following: | funds comprise the following: | funds comprise the following: | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance | Balance | |||||||||||
| as at 1 | Income and | Expenditure | Surplus I | Transfer of | as at31 | |||||||
| Jan | 2020 | endowments | Deficit | Funds | Dec 2020 | |||||||
| General Fund |
29959 | 33914 | -3055 | 3955 | ||||||||
| 30 | 29959 | 33 | 914 | -3955 | 3955 | 30 | ||||||
| The Designated | funds comprise the following: | |||||||||||
| Balance | seance | |||||||||||
| as | at 1 | Income and | Expenditure | Surplus I | Transfer of | as at31 | ||||||
| Jan | 2020 | endowments | DeRN | Funds | Dec 2020 | |||||||
| 6 | 6 | 8 | ||||||||||
| Social Fund | 1,018 | 0 | 115 | -115 | 0 | 903 | ||||||
| Property Fund |
66,235 | 17,504 | 37,603 | -20,099 | -3,955 | 42,181 | ||||||
| 67,253 | 17,504 | 37,718 | -20,214 | -3 | 955 | 43084 | ||||||
| ALYSIS OF | DESIGNATED FUNDS | |||||||||||
| Property | ||||||||||||
| Fund | Social Fund | Total | ||||||||||
| Balance | as | at 1stJanuary 2020 | 66,235 | 1,018 | 67,253 | |||||||
| Income and | Endowments | |||||||||||
| Community | Hall Hire | 17,504 | 0 | 17,504 | ||||||||
| 17,504 | 0 | 17,504 | ||||||||||
| Expenditure | ||||||||||||
| Parish Office Costs | 5,782 | 0 | 5,782 | |||||||||
| Cleaning | 7,688 | 0 | 7,688 | |||||||||
| Insurance | Premiums | 4,667 | 0 | 4,667 | ||||||||
| Utilities (Gas, Water, Electricity) | 7,234 | 0 | 7,234 | |||||||||
| Maintenance | Hall / General | 12,232 | 0 | 12,232 | ||||||||
| Catering | & | Social Events | 0 | 115 | 115 | |||||||
| 37,603 | 115 | 37,718 | ||||||||||
| Transfer | of | funds | -3,955 | 0 | -3,955 | |||||||
| Balance as | at31stDecember 2020 | 42,181 | 903 | 43,084 |
| Saunce | Saunce | |||||||
|---|---|---|---|---|---|---|---|---|
| as at I | Income and | Expendaure | Surplus I | Transfer of | as at 31 | |||
| Jsn 2626 | endowments | Denclt | Funds | Dec2620 | ||||
| Vicars Discretionary | Fund | 908 | 23 | 0 | 23 | 931 | ||
| CAIAS Fund | 520 | 0 | 0 | 0 | 520 | |||
| Inalienable | Assets Fund | 5 | 0 | 0 | 0 | 5 | ||
| Christmas | Outreach | Fund | 0 | 338 | 322 | 16 | 16 | |
| Tech Fund | 0 | 500 | 90 | 410 | 410 | |||
| 1433 | 661 | 412 | 449 | 0 | 1882 |
| Vicar's | Inalienable | ||||||
|---|---|---|---|---|---|---|---|
| Discretionary | Assets | Christmas | Tech | ||||
| Fund | CAIAS | Fund | Outmach | Fund | Total | ||
| f | f | ||||||
| Balance as at 1stJanuary 2020 | 908 | 520 | 5 | 0 | 0 | 1,433 | |
| Income and Endowments | |||||||
| Donatiorn | 23 | 0 | 0 | 0 | 0 | 23 | |
| Grants | 0 | 0 | 0 | 338 | 500 | 338 | |
| 23 | 0 | 0 | 338 | 500 | 861 | ||
| Expenditure | |||||||
| Church barner | 0 | 0 | 0 | 97 | 0 | 97 | |
| Cards for parish | 0 | 0 | 0 | 225 | 0 | 225 | |
| Sound mixing desk | 0 | 0 | 0 | 0 | 90 | 0 | |
| 0 | 0 | 0 | 322 | 90 | 412 | ||
| Transfer offunds | 0 | 0 | 0 | 0 | 0 | 0 | |
| Balance as at 31stDecember 2020 | 931 | 520 | 5 | 16 | 410 | 1,882 |