| Page | |
|---|---|
| Report ofthe Trustees | 1-3 |
| Independent Examiner's Report |
|
| Statement ofFinancial Activities | |
| Balance Sheet | |
| Notes to the Financial Statements | 7-10 |
| Detailed Statements to the Financial Statement |
11 - 15 |
| Registered | Charity | No | 1131282 | |
|---|---|---|---|---|
| Principal | Address | StMarks Church | ||
| Talbot Village | ||||
| Bournemouth | ||||
| BH104HY | ||||
| Trustees | Rev R A Higgins (Incumbent) |
|||
| TP Adamson (Stood down |
18th October 2020) | |||
| JBest (Stood down 18th October 2020) | ||||
| D Broom | ||||
| V Cox | ||||
| SJDivall (Deanery Synod) | ||||
| JGray | ||||
| P Harrison | ||||
| DEHumphreys | ||||
| AP James | ||||
| DEKellard (Stood down 18th October 2020) | ||||
| EKimber (Stood down 18th | Otober 2020) | |||
| Mrs JLee (Church Warden) | ||||
| M Marks (Church Warden) | ||||
| Mrs JMoyse (PCC Secretary) | ||||
| JP Turrell (PCC Treasurer) | ||||
| EWalker (Stood down 18th | October 2020) | |||
| DWay | ||||
| PG Whittle | ||||
| IWilliams (Deanery Synod) | ||||
| LWilson (Stood down 18th |
October 2020) |
| F | or the year | ended 31st Decem | ber 2020 | |||||
|---|---|---|---|---|---|---|---|---|
| Income and Endowments | from | 2020 | 2019 | |||||
| Note | Unrestricted | Restricted | Total | |||||
| Donations and Legacies | 55,018 | 55,018 | 56,551 | |||||
| Other Voluntary Income Trading Income Income from Charitable |
Activities | 52,044 13,000 25,717 |
13,000 1,956 |
65,044 13,000 27,673 |
43,635 11,000 57,938 |
|||
| Investments | 69 | 2.819 | 2888 | 2,843 | ||||
| Total | 6 | 145849 | 17,775 | 163,623 | 171,967 | |||
| Expenditure on Church Home |
7 | 37,341 | 13,000 | 50@41 | 57,154 | |||
| St Marks | 8 | 10,878 | 1,532 | 12,410 | 14,448 | |||
| StSaviours | 9 | 17,234 | 17,234 | 4,091 | ||||
| New Hall | 10 | 10,296 | 10,296 | 14,677 | ||||
| Alton Road | 11 | 4,971 | 4,971 | 7,435 | ||||
| Churchyard | 12 | 13,443 | 2,819 | 16,262 | 15,188 | |||
| Worship &Service | 13 | 4,773 | 4,773 | 5,859 | ||||
| Missionary | 14 | 1,707 | ||||||
| Sales &Events | 15 | 3,620 | ||||||
| Parish Share | 16 | 66,409 | 66,409 | 93,872 | ||||
| Independent Examiner Fee Total |
17 18 |
385 165738 |
17351 | 385 183881 |
1,440 219,491 |
|||
| Fund Movement | (19,882) | 424 | (19,458) | (47,524) | ||||
| Gain on Investment | 9520 | 9520 | 20339 | |||||
| Net Movement in Funds |
(10,362) | 424 | (9,938) | (27,185) | ||||
| Reconciliation ofFunds |
||||||||
| Total funds brought | forward | 168,766 | 3,886 | 172,652 | 199,837 | |||
| Total funds carried | forward | 158404 | 4310 | 162714 | 172,652 |
| Note | Unrestricted | Restricted | 2020 | 2019 | ||
|---|---|---|---|---|---|---|
| Fixed Assets | ||||||
| Tangible Assets | 19 | 398 | ||||
| Investments | 20 | 102,843 | 1112043 | 93323 | ||
| 102,843 | 102,843 | 93,721 | ||||
| 102,843 | 102&843 | 93,721 | ||||
| Current Assets | ||||||
| Bank Accounts | 21 | 46,588 | 5,970 | 52,558 | 74,948 | |
| Debtors | 22 | 11,594 | 1194»29 | |||
| 58,182 | 5,970 | 64,152 | 86,077 | |||
| Total Assets | 161025 | 5970166995 | 179,798 | |||
| Current Liabilities Creditors |
23 | ~2620 | ~1.660 | ~42SII) | ~7,146 | |
| Net Assets less Liabilities | 040 | 4 I | I 5 |
1»65 | ||
| Represented By |
||||||
| Fund Movement | (10,362) | (9,938) | (27,185) | |||
| Total Funds brought | forward | 168,766 | 3,886 | 172,652 | 199,837 | |
| Total Funds carried | forward | 24 | 150411433 | 4310 | 162714 | 17 .652 |
| Analysis ofIncome &Expenditu | Analysis ofIncome &Expenditu | re for |
the year ended 3 | 1stDecember 2 | 020 | ||
|---|---|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS FROM | |||||||
| Donations and Legacies StMarks Collections |
Unrestricted | Restricted | 2020 | 2019 1,481 |
|||
| StMarks FWO &Standing | Orders | 54,259 | 54/59 | 47,871 | |||
| St Saviours Collections | I | 759 05010 |
759 55018 |
7,199 56551 |
|||
| Other Voluntary Income Donations |
9,211 | 9/11 | 3,984 | ||||
| Gift Aid Tax | 8,235 | 8,235 | 8,840 | ||||
| Grants | 34598 | 13000 | 47 | 598 | 30811 | ||
| 2 | 52 D44 | 13DDD | 65 | 041 | 43,635 | ||
| Trading Activities TMobile Mast Income |
13000 | 13 | 000 | I I 000 | |||
| Income from Charitable | Activities | ||||||
| Alton Road Hall Lets | 9,199 | 9,199 | 1I,I I8 | ||||
| Church Bowers | 583 | ||||||
| Clergy and Other Fees Fees |
8,978 | 8,978 | 1,077 6,936 |
||||
| Magazine Sales New Hall Lets |
68 5,763 |
5 | 68 763 |
384 19541 |
|||
| Other | 850 | 850 | 129 | ||||
| Sales &Events | 14,746 | ||||||
| StSaviour Lets | 860 | 860 | 3,424 | ||||
| Toddlers | 335 | 335 | |||||
| Youth | I 620 | I | 620 | ||||
| 25717 | 1956 | 27 | 673 | 57,938 | |||
| Investments | |||||||
| Dividends | 2,819 | 2,819 | 2,737 | ||||
| Interest | 69 | 69 | 106 | ||||
| 5 | 69 | 2019 | 2 | 088 | 2,1143 |
| Charitable Activity Costs |
Charitable Activity Costs |
Unrestr'd | Restr'd | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Church Home | ||||||
| Administration | Expenses | 811 | 811 | 439 | ||
| Depreciation | 398 | 398 | 2,270 | |||
| Children's Worker |
13,427 | 13,000 | 26,427 | 26,489 | ||
| FWO Expenses | 111 | |||||
| TMobile | 900 | 900 | ||||
| Parish Ministry | 1,771 | 1,771 | 6,728 | |||
| Parish Office Expenses &Secretarial | 20034 37341 |
130011 | 20 D34 ~50 ~I |
21 117 57 154 |
||
| StMarks | ||||||
| Heat, Light and | Water | 5,145 | 5,145 | 7,430 | ||
| Insurance | 3,499 | 3,499 | 3,477 | |||
| Other Running | Costs | 1,629 | 1,629 | 1,978 | ||
| Repairs and Maintenance | 605 | 605 | 1,563 | |||
| Toddler | 532 | 532 | ||||
| Youth | 8 | 1118711 | 1,000 ~132 |
10011 12410 |
14,448 | |
| StSaviours Costs | ||||||
| Heat, Light and | Water | 985 | 985 | 950 | ||
| Insurance | 598 | 598 | 523 | |||
| Other Running | Costs | 651 | 651 | 669 | ||
| Repairs and Maintenance | 15,000 | 150110 | 1,949 | |||
| 9 | 17234 | 17 34 | 4,091 | |||
| New Hall Costs | ||||||
| Heat, Light and | Water | 1,301 | 1401 | 3,044 | ||
| Insurance | 1,796 | 1,796 | 1,607 | |||
| Other Running | Costs (incl salaries) | 6,090 | 6,090 | 9,015 | ||
| Repairs and Maintenance | 10 | 1,109 10296 |
I 109 ~lo 96 |
I 011 14 677 |
||
| Alton Road Costs | ||||||
| Heat, Light and | Water | 1,295 | 1495 | 2,930 | ||
| Insurance | 1,139 | 1,139 | 1,027 | |||
| Other Running | Costs (incl salaries) | 2,537 | 2/37 | 3,430 | ||
| Repairs and Maintenance | 48 | |||||
| 4971 | 4971 | 7435 | ||||
| Churchyard | ||||||
| Churchyard Expenses |
145 | 145 | 97 | |||
| Caretaker/Gardener | 13,443 | 1,797 | 15~0 | 14,730 | ||
| Refuse Collection | 641 | 641 | ||||
| Sundry Expenses | 218 | |||||
| 190Wallisdown | Road Water | 236 | 236 | 143 | ||
| 12 | 13443 | 2819 | 16262 | 15,188 |
| Note | As at 31st | December | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | Tangible Fixed Assets | Sound | Oven | Storage | Total | |||||||
| System | Equipment | Container | 2020 | |||||||||
| Cost | 6156 | 1,335 | 1,590 | 9,081 | ||||||||
| Accumulative | depreciation | 6,156) | 1,335 | 1,192 | (8683) | |||||||
| NBV31.12.2019 | 398 | 398 | ||||||||||
| Depreciation | this year | 398 | (398 | |||||||||
| NBV31.12.2020 | ||||||||||||
| 20 | Intangible | Fixed Asset | 2,020 | 2019 | ||||||||
| 93,323 | 72,984 | |||||||||||
| Revaluation | 9,520 | 20,339 | ||||||||||
| Valuation | 9 343 | 933 r | ||||||||||
| 21 | Cash at Bank | |||||||||||
| CCLA - Reserve Fund | 9,019 | |||||||||||
| Lioyds Cu5rent | Account | 21,860 | 39,931 | |||||||||
| Lloyds 560 | - | Youth | (Restricted) | 4,169 | 3,549 | |||||||
| Lloyds 568 | - | Toddlers | Fund (Restricted) | 141 | 337 | |||||||
| Lloyds 707 | - | Assignment | Fees | 2,027 | 2,328 | |||||||
| Lloyds 755 | 24,361 | 16,109 | ||||||||||
| Pockitt Cards | 609 | |||||||||||
| NS &1134—ClergyFund | 3,066 | |||||||||||
| 52558 | 4.948 | |||||||||||
| 22 | Debtors | |||||||||||
| Debtor | 190 | |||||||||||
| Gift Aid | 2,008 | 2,142 | ||||||||||
| Hall Rents | 300 | 662 | ||||||||||
| Prepsyments | 837 | 824 | ||||||||||
| SSErefund | due | 1,052 | ||||||||||
| TVT Grant | 7,207 | 7501 | ||||||||||
| 11,594 | 11,129 | |||||||||||
| 23 | Creditors: | amounts | falling due within the year | |||||||||
| Accrusls | 1,908 | 4,177 | ||||||||||
| Agency Fees | 1,660 | 2,131 | ||||||||||
| Business Card | 224 | |||||||||||
| Creditors | 168 | |||||||||||
| Deposits | 100 | |||||||||||
| Psye.Ni | 620 | |||||||||||
| Pension | 220 ~480 |
218 7.746 |
| Fund | Resources | Resources | Gain on | Fund | |||
|---|---|---|---|---|---|---|---|
| Balances | Incoming | Outgoing | Investment | Balances | |||
| Restricted Funds | 01.01.20 | 31.12.20 | |||||
| Toddlers | 337 | 335 | (532) | 140 | |||
| Children's Worker |
13,000 | (13,000) | |||||
| Ellen Heath Graveyard | Upkeep Fund | 39 | (39) | ||||
| Shorter Smith Church | Upkeep Fund | 2,780 | (2,780) | (0) | |||
| Youth | 3,549 | 1,620 | 1,000 | 4,169.62 | |||
| 3,886 | 17,775 | (17,351) | 4,310 | ||||
| General Fund | 168,766 | 145,849 | 165,730 | 9,520 | 158,404 | ||
| 172 | 652 | 163623 | 153IIIII | 9529 | 162714 |
| Independent | Examiners Renumeration |
2020 | 2019 |
|---|---|---|---|
| Independent | Examiner Fee | 385 | 1,879 |
| During the | year f9 | 30 was refunded to 5 trustees fo |
r expenditure on various chu |
rch activities | |
|---|---|---|---|---|---|
| Staff Costs | 2020 | 2019 | |||
| Gross | 65&792 | 67,253 | |||
| Employers Employers |
National Pension |
Insurance (Net ofEmployment contributions |
allowance) | I 137 66 929 |
1,137 .925 69.415 |
| Average monthly number ofstaff |
4 | 6 |