| Note | 2020 | 2019f | ||
|---|---|---|---|---|
| FIXEDASSETS | ||||
| Investment | assets | 783012 | 732435 | |
| CURRENT | ASSETS | |||
| Debtors | 3278 | 16652 | ||
| Cash at bank and in hand | 92324 | 84609 | ||
| 95602 | 101261 | |||
| LIABILITIES | ||||
| Current Liabilities |
4941 | 17062 | ||
| NET CURRENT ASSETS | 90661 | 84199 | ||
| TOTAL NET ASSETS | 873673 | 816634 | ||
| FUNDS | ||||
| Unrestricted | 18206 | |||
| Designated | 68189 | 52390 | ||
| Restricted | 4106 | 4576 | ||
| Endowment | 783172 | 734174 | ||
| 873673 | 816634 |
| b | ||||||||
|---|---|---|---|---|---|---|---|---|
| e | ||||||||
| ~O | ~C'~4 | |||||||
| INCOMING RESOURCES | ||||||||
| Voluntary income |
2a | 39936 | 12761 | 52697 | 100734 | |||
| Income from church activities | 2b | 7334 | 84 | 7418 | 17357 | |||
| Income from activities to generate funds | 2c | 3853 | 3853 | 5929 | ||||
| Income from investments | 2d | 54 | 21956 | 14 | 210 | 22234 | 21714 | |
| Other incoming sources |
28 | 48 | 1489 | 1741 | 3278 | 15681 | ||
| TOTAL INCOMING RESOURCES | 51225 | 23445 | 14600 | 210 | 89480 | 161415 | ||
| RESOURCES EXPENDED | ||||||||
| Charitable giving |
3a | 90 | 90 | 416 | ||||
| Church activities | 3b | 57927 | 9435 | 13635 | 80997 | 159561 | ||
| Church management and administration |
3c | 766 | 766 | 1671 | ||||
| Fundraising costs |
3d | 12 | 40 | 52 | 87 | |||
| Other expenditure | 38 | 33 | 1080 | 1113 | 11920 | |||
| TOTAL RESOURCES EXPENDED | 58828 | 9435 | 14755 | 0 | 83018 | 173655 | ||
| NET INCOMING/(OUTGOING) | RESOURCES | -7603 | 14010 | -155 | 210 | 6462 | -12240 | |
| TRANSFERS BETWEEN FUNDS — Note 8 | 315 | 1789 | -315 | -1789 | ||||
| GAINS AND LOSSES ON INVESTMENTS | 50577 | 50577 | 115514 | |||||
| NET MOVEMENT IN FUNDS |
-7288 | 15799 | -470 | 48998 | 57039 | 103274 | ||
| BALANCES BROUGHT FORWARD AT | ||||||||
| 1 January2020 | 25494 | 52390 | 4576 | 734174 | 816634 | 713360 | ||
| BALANCES CARRIED FORWARD AT | ||||||||
| 31 December 2020 | 18206 | 68189 | 4106 | 783172 | 873673 | 816634 | ||
| The notes on pages 3to9form | part ofthese accounts |
| 2 | INCOMING RESOURCES | |||||||
|---|---|---|---|---|---|---|---|---|
| ~D | ||||||||
| are 40 | ~o | Ao | ||||||
| 2a | Voluntary Income |
|||||||
| Planned giving |
||||||||
| Gift Aid giving | 15408 | 15408 | 14380 | |||||
| Other planned giving |
2736 | 2736 | 3046 | |||||
| Income tax recoverable | 4680 | 4680 | 3925 | |||||
| Collections (open plate) at all services | 3289 | 3289 | 6280 | |||||
| Income tax recoverable | 811 | 811 | 1570 | |||||
| Grants | 9311 | 9311 | 70102 | |||||
| Donations | ||||||||
| Sundry Donations | 5805 | 2994 | 8799 | 846 | ||||
| Wall safe | 130 | 130 | 126 | |||||
| Votive Candlestand | 144 | 144 | 402 | |||||
| Income tax recoverable | 933 | 456 | 1389 | 57 | ||||
| Legacy | 6000 | 6000 | 0 | |||||
| 39936 | 0 | 12761 | 0 | 52697 | 100734 | |||
| 2b | Income from church activities | |||||||
| Church hall lettings |
3037 | 3037 | 9674 | |||||
| Hire ofChurch | 315 | 315 | 1110 | |||||
| Wedding and funeral fees |
2464 | 2464 | 4067 | |||||
| Magazine | 1162 | 1162 | 941 | |||||
| Outreach | 356 | 440 | 1565 | |||||
| 0 | 7418 | 17357 | ||||||
| 2c | Income from activities to generate funds |
|||||||
| Social &fundraising events before |
||||||||
| expenses | 3750 | 3750 | 5898 | |||||
| Income Tax Recoverable | 103 | 103 | 31 | |||||
| 3853 | 0 | 3853 | 5929 | |||||
| 2d | Income from investments | |||||||
| Dividends and interest |
54 | 21956 | 14 | 210 | 22234 | 21714 | ||
| 54 | 21956 | 14 | 210 | 22234 | 21714 | |||
| 2e | Other incoming resources |
|||||||
| Listed Places Grant Scheme VAT | ||||||||
| repayment | 1489 | 461 | 1950 | 14420 | ||||
| Contribution towards churchyard |
costs | 1280 | 1280 | 1160 | ||||
| Bank Loyalty rewards | 48 | 48 | 101 | |||||
| 48 | 1489 | 1741 | 0 | 3278 | 15681 | |||
| TOTAL INCOMING RESOURCES | 51225 | 23445 | 14600 | 210 | 89480 | 161415 |
| cP | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ~V | ||||||||||||
| e g& | +g&I | &0 | o~ | |||||||||
| 3a | Charitable Giving |
|||||||||||
| Donations | 90 | 416 | ||||||||||
| 90 | 90 | 416 | ||||||||||
| 3b | Church activities | |||||||||||
| Ministry:Diocesan | parish share | 49255 | 49255 | 47510 | ||||||||
| Clergy expenses | 1627 | 1627 | 2324 | |||||||||
| Visiting dergy | 71 | 71 | 0 | |||||||||
| Church running expenses |
5104 | 5104 | 6029 | |||||||||
| Church maintenance | & | renewals | 4331 | 2769 | 7100 | 2456 | ||||||
| Major repairs | 0 | 88829 | ||||||||||
| Christmas Lights |
731 | 731 | 0 | |||||||||
| Church Hall refurbishment |
7298 | 7298 | 0 | |||||||||
| Childrens' activities |
0 | 104 | ||||||||||
| Church yard | 50 | 2451 | 2501 | 1436 | ||||||||
| Church hall running |
costs | 3155 | 3155 | 5105 | ||||||||
| Baptism and confirmation | costs | 0 | 90 | |||||||||
| Organist fees | 670 | 670 | 1040 | |||||||||
| Service expenses | 1998 | 2300 | 1566 | |||||||||
| Magazine costs | 316 | 316 | 1089 | |||||||||
| Outreach | 785 | 869 | 1983 | |||||||||
| 57927 | 9435 | 13635 | 0 | 80997 | 159561 | |||||||
| 3c | Church management | and | administration | |||||||||
| Administration: | ||||||||||||
| Printing and stationery |
371 | 371 | 499 | |||||||||
| Credit card machine | 0 | 342 | ||||||||||
| Bank charges | 350 | 350 | 517 | |||||||||
| Sundry Expenses | 45 | 45 | 313 | |||||||||
| 766 | 0 | 766 | 1671 | |||||||||
| 3d | Fundraising costs |
|||||||||||
| Social and Fundraising | events | 12 | 40 | 52 | 87 | |||||||
| 12 | 40 | 0 | 52 | 87 | ||||||||
| 3e | Other Expenditure | |||||||||||
| Gift to Curate | 33 | 619 | 652 | |||||||||
| Grant repaid to Friends | ofSt Mary's following | |||||||||||
| receipt ofmonies from | Listed Places of | |||||||||||
| Worship Scheme | 461 | 11920 | ||||||||||
| 33 | 0 | 1080 | 0 | 1113 | 11920 | |||||||
| TOTAL RESOURCES EXPENDED | 58828 | 9435 | 14755 | 0 | 83018 | 173655 |
| 4 | FIXEDASSETS | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments | |||||||||||
| Movements in the year: |
|||||||||||
| Market value - 1 January 2020 | 732435 | ||||||||||
| Annual revaluation |
50577 | ||||||||||
| Market value - 31 | December 2020 | 783012 | |||||||||
| «4p A«e |
g | w«~~ | ~o | ||||||||
| 5 | ANALYSIS OF NET ASSETSBYFUND | ||||||||||
| Investment Fixed Assets |
783012 | 783012 | |||||||||
| Current Assets | 21472 | 68530 | 5440 | 160 | 95602 | ||||||
| Current Liabilities |
3266 | 341 | 1334 | 4941 | |||||||
| Fund balance | 18206 | 68189 | 4106 | 783172 | 8736?3 | ||||||
| 6 | DEBTORS | 2020 | 2019 | ||||||||
| Income tax recoverable | 1283 | 2429 | |||||||||
| P repayments | 174 | 170 | |||||||||
| Other debtors | 1821 | 14053 | |||||||||
| 3278 | 16652 | ||||||||||
| 7 | LIABILITIES:AMOUNTS | FALLING DUE WITHIN ONE YEAR | 2020 | 2019 | |||||||
| f | |||||||||||
| Creditors for goods | and services | 4551 | 16207 | ||||||||
| Accruals | 390 | 855 | |||||||||
| 4941 | 17062 | ||||||||||
| 2020 | 2019 | ||||||||||
| 8 | TRANSFERS BETWEEN FUNDS | ||||||||||
| Keyboard Restricted | Fund not used. Transfer to General Fund | as per Donor | 315 | 0 | |||||||
| Chancel Fund withdrawal | towards cost ofChancel Heating | 1789 | 0 | ||||||||
| 21IN | 0 |
| FUND DETAILS | 2020 | 2019f | |||
| The Restricted Funds at the year |
end are: | ||||
| Churchyard fund |
3297 | 3683 | |||
| Youth Trip Grant | 350 | 350 | |||
| Toddler Group | 1 | 1 | |||
| Albs | 40 | 40 | |||
| Bike 'n Hike | 243 | 315 | |||
| Banner | 13 | 13 | |||
| Flower Fund | 162 | 174 | |||
| 4108 | 4578 | ||||
| The Designated Funds at |
the year | end are: | |||
| Income from William | Field Charity for | ||||
| Building | 43113 | 42364 | |||
| Special Reserve Emergency | Fund | 25076 | 10026 | ||
| 80109 | 52300 | ||||
| The Endowment Funds at |
the year end are: | ||||
| Chancel Fund forthe |
repairs | and insurance | ofthe Chancel. | 7521 | 8624 |
| Ecclesiastical Charity | ofWilliam Field | 775651 | 725550 | ||
| 703172 | 734174 |
| aritable Collections were |
as follows: | |
|---|---|---|
| Need Project | 516 | |
| Children's Society |
120 | |
| World Day ofPrayer | 125 | |
| Lister Hospital Neonatal | Unit | 38 |
| 799 |