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

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