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

The Church of St Philip and St James, Alderley Edge

End of Year Financial Statements

Year ending 31% December 2024

Page 1

Introduction

This report has been approved by the External Examiner.

Statement of Financial Activities

Statement of Financial Activities			’
	Unrestricted funds	Restricted funds	Endowment funds	Total Prioryear funds __totalfunds
incoming resources
Incoming resourcesfrom generated funds
Voluntaryincome Activitiesforgenerating funds Investment income	£128,940.18 £24,594.08 £11,654.14	— _ —	— — —	£128,940.18 £24,594.08 £11,654.14	£136,380.00 £20,560.40 £9,811.58
Incoming resourcesfrom charitable activities Otherincoming resources LetterBoxIncome	_ £5,785.35 £25,047.05	—	== _ —	— £5,785.35 _£25,047.05	== £11,962.76 £19,247.82
Total income	£196,020.80	—	—	£196,020.80	£197,962.56
Resources used
Costsofgeneratingfunds Costs ofgeneratingvoluntary income Fundraising trading: cost ofgoods sold and other	£724.00 — —_	_— - —	— — _	£724.00 — _	£113.60 — _
costs
Charitable activities	—	—	—	—	--
Other Resources Used	—	—	—	—	—
Ministry Costs Donations/Subscriptions payable Buildings Services/Grounds Support Costs ChurchRooms Administration	£90,409.02 £1,586.25 £31,693.07 £11,756.77 £35,656.37 £6,258.98 £3,962.14	— — = —_ — coe	— _ — — — — —	£90,409.02 £1,586.25 £31,693.07 £11,756.77 £35,656.37 £6,258.98 £3,962.14	£86,789.76 _— £28,264.18 £4,754.45 £26,271.76 £4,148.21 £2,884.89
LetterBox Expenditure Total expenditure	£23,732.12 £205,778.72	— _	— —	£23,732.12 £205,778.72	£14,659.78 £167,886.63
Gains / losses on investment assets	—	—	—	—	—
Netincome /(expenditure) resources before	(£9,757.92)	_—	—	(£9,757.92)	£30,075.93
transfer
Transfers					:
Gross transfers between funds - in	£1,064.29	£730.89	—	£1,795.18	£2,157.56
Grosstransfers between funds - out	(£1,058.86)	(£736.32)	—	(£1,795.18)	(£2,157.56)
Other recognised gains / losses
Gainson revaluation, fixed assets, charity's own use	—	—	_	—	—_
Netmovement infunds	(£9,752.49)	(£5.43)	—	(£9,757.92)	£30,075.93
Totalfunds broughtforward	£163,927.65	£5.43	£6,975.00	£170,908.08	£140,832.15
Total funds carried forward	£154,175.16		£6,975.00	£161,150.16	£170,908.08
Represented by
Unrestricted
General fund	£46,078.38	—_	—	£46,078.38	£60,443.93
Designated

Page 2

CBF General Reserve CBFReserve Fund ChoirFund General Designated		£38,816.56 £46,733.04 £835.45 £111.31	— — —	— — —_ a	£38,816.56 £46,733.04 £835.45 £111.31	£36,301.87 £44,935.78 £645.65 —
Special Projects		£21,600.42	—	—	£21,600.42	£21,600.42
Spire, Organ& InteriorAppeal		_	—	-—	_	_
Restricted
Agency collection		—	(£105.88)	_	(£105.88)	(£105.88)
CBF General Reserve CBF ReserveFund FriendsofSt Philips Fund MemorialFund Miscellaneous restricted/lette Provision of flowers Restd to major/quinquennialwk		— — — — “— —	wae — £109.26 (£5.43) £2.05 —	— — _	= — £109.26 (£5.43) £2.05 _	— £109.26 — £2.05
Special Projects Spire, Organ& InteriorAppeal		— —	Sa —	_ —		— _
Endowment
Endowmentfund		—	—	£6,975.00	£6,975.00	£6,975.00
Balance sheet
Classandcode	Description				This year	Lastyear
Currentassets
3001 3002 3003 3004 3005 3006 3007 3010 3011	Main CurrentAccount Conservation Fund CBFReserve CBF General FriendsAccounts Endowment NewReserveAccount StElizabeth Fund BarclaysDeposit				£25,734.57 £5,387.50 £47,320.89 £38,228.71 _ £6,975.00 £31,224.54 £6,045.00 £233.95	£16,862.26 £3,123.75 £44,935.78 £36,301.87 _— £6,975.00 £36,517.13 £1,054.95 £25,137.34
	Total Current assets				£161,150.16	£170,908.08
Liabilities
6699	Agency collections				=	—_
	Total Liabilities				—	—
	NetAssetsurplus(deficit)				£161,150.16	£170,908.08
Reserves
201	Excess/(deficit)todate Starting balances				(£9,757.92) £170,908.08	£30,075.93- £140,832.15
	Total Reserves				£161,150.16	£170,908.08
	Represented by funds Unrestricted Designated Restricted Endowment Total				£46,078.38 £108,096.78 —_ £6,975.00 £161,150.16	£60,443.93 £103,483.72 £5.43 £6,975.00 £170,908.08

Balance sheet

Class and code

Statement of assets and liabilities

Page 3

			General	General	Designated	Designated	Restricted	Restricted	Endowment	Endowment		Thisyear	Lastyear
Current assets -Cash atbankand in		hand
MainCurrentAccount - Conservation Fund -			£25,734.57 £5,387.50			— —		— —		—_ —		£25,734.57 £5,387.50	£16,862.26 £3,123.75
CBF Reserve -				~	£47,320.89			_		—		£47,320.89	£44,935.78
CBFGeneral - NewReserve Account - StElizabeth Fund - Barclays Deposit -		Totals	_ £8,677.36 £6,045.00 £233.95 £46,078.38		£38,228.71 £22,547.18 — _ £108,096.78			— — Oa os —		— _— “ — —	£38,228.71 £31,224.54 £6,045.00 £233.95 £154,175.16		£36,301.87 £36,517.13 £1,054.95 £25, 137.34 £163,933.08
Current assets - Investments
Endowment -		Totals		— _		— _				£6,975.00 £6,975.00		£6,975.00 £6,975.00	£6,975.00 £6,975.00
	Grandtotal		__£46,078.38_£108,096.78_		£108,096.78 6,975.00£161,150.16 _ £170,908.08
Fund movementby type
			Opening	Incoming		Outgoing		Transfers		Gains/losses		Journals	Closing
Appeal-Spire,Organ&Inter
Designated Restricted	Sub-total forAppeal		— =		— = _		— —		= = —	= _ —		= = —	= — =
Choir - ChoirFund
Designated	Sub-totalforChoir	Choir	£645.65 £645.65	£108.00 £108.00		£20.00 £20.00		£101.80 £101.80		- —		ao _	£835.45 £835.45
GenDes -General	Designated
Designated			_		—		_—	£111.31		—		_—	£111.31
	Sub-total forGenDes		=		=		_	£111.31		_		_	£111.31
Flower - Provision offlowers
Restricted	Sub-total forFlower		£2.05 £2.05		— _		_— —		— —			— _	£2.05 £2.05
General -General	fund
Unrestricted			£60,443.9 a	£191,600. 85		£205,758. 72		(£207.68)		_—		—	£46,078.3 8
	Sub-total forGeneral		£60,443.9	£191,600.		£205,758.		(£207.68)		—		—	£46,078.3
			3		85		72						8
None -Agency collection
Restricted			—		—		ees		=	—		—	=
	Sub-totalforNone	None	=_		_		—		_	—		a	=
Quinquen -Restdto Restricted	tomajor/quing		—		=		ots		—	=		5	ns
Sub-totalforQuinquen			_		—_		_		_	a		=	ea
Endow -Endowment fund													.
Endowment	Sub-totalforEndow		£6,975.00 £6,975.00		— —_		—		-— —	— —		— —	_£6,975.00 £6,975.00
Reserve -CBF Reserve Fund
Designated			£44,935.7	£1,797.26			—_		—_	—		—	£46,733.0
			8										4
Restricted			—		=		es		=o	==		=	=
	Sub-total forReserve		£44,935.7	£1,797.26			—		_	—		—	£46,733.0
			8										4
Friends -Friends Restricted	ofSt Philip		—_		—		=		=	=		=	=
	Sub-total forFriends		_		—_		—_		—	—		<a	=
Genresv -CBF General Reserve
Designated			£36,301.8	£2,514.69			—_		—_—	_		—	£38,816.5
Restricted			7 —_		—		—		—	al		=	6 om

Fund movement by type

Page 4

Sub-totalforGenresv	£36,301.8 7	£2,514.69		=	~		= -	wee
Memori-MemorialFund
Restricted Sub-total for Memor!	£109.26 £109.26	= =		o “=			= — — _	£109.26 £109.26
Genrest-Miscellaneousrestri
Restricted Sub-totalforGenrest	_ =	= =		= =	(£5.43) (£5.43)		= = = _	(£5.43) (£5.43)
Projects -Special Projects Designated Restricted Sub-total forProjects	£21,600.4 2 = £21,600.4 2	= = —		= —	_ = =	_ — = = i — -		£21= = £21a
Grand total	£171,013.	£196,020.		£205,778.	=		— —	£161,256.
Analysis ofincome and expenditure
							Total
Unrestricted		Designated		_Restricted	Endowment		_This year	Last year
INCOMEAND ENDOWMENTS
Incoming resources from generatedfunds -Voluntary income
1101 -Legacies 1102 - Planned Giving 1103 -Tax Refunds PindGvg 1104 -Church Collections 1105 - GiftAid Envelopes	£2,000.00 £85,551.10 £22,590.96 £8,434.29 £651.00		~- —	— — — —		— — — — —	£2,000.00 £85,551.10 £22,590.96 £8,434.29 £651.00	£15,189.75 £78,213.00 £22,518.07 £4,572.36 £3,346.50
1108 -FeestoPCC 1109 -OtherDonations 1620 -TuesdayTotsIncome 1630 - Film Club Income 1800 - Spire, Organ& InteriorAppeal	£5,280.00 £3,498.53 £934.30 _ =		—— —_ —	— — _ —		— — — —_	£5,280.00 £3,498.53 £934.30 _ —	£2,734.00 £8,074.15 £41,732:47 _- =
Total £128,940.18			_	_		—	£128,940.18	£136,380.00
Incoming resourcesfromgenerated funds -Activitiesforgeneratingfunds
1201 -Mobile Phone Transmitter 1401 -ChurchRooms 1403 -Activities/Merchandise	£14,687.92 £860.00 £9,046.16		— — —	— —_		—	£14687.92 £860.00 £9,046.16	£15,863.64 £820.00 £3,876.76
Total	£24,594.08		—	—		—	£24,594.08	£20,560.40
Incoming resources from generated funds -Investment			income
1501 -Endowment Income 1502 -CBF Deposit Interest	£7,202.44 —	_ £4,311.95				— _	£7,202.44 £4,311.95	£7,092.25 £2,522.74
1503 -Other Interest	£139.75		_	—		_	£139.75	£196.59
Total	£7,342.19	£4,311.95		—		_—	£11,654.14	£9,811.58
Incoming resources from charitable activities
1720 - PandemicShopping Income Total	— —		a —	oe =		— =	_ =	-— opecitte

Analysis of income and expenditure

Page 5

Otherincoming resources	Otherincoming resources
1601 1602 1603 1610 1723	-VATRefunds/LPOWScheme - InsuranceClaim -Grants -SingingTogetherIncome - Repayment ofTax		£1,675.92 _ £900.00 £1,185.66 —	~— aa — _	— — — _	— —= a —	£1,675.92 — £900.00 £1,185.66 _	— = £9,546.17 £1,241.59 _
1724 1726 1736 1801	-ChoirFundraising -Domesticfees -Administrator -TaxRefundon Spire GiftAid	Aid Total	£25.00 £1,355.00 £535.77 —_ £5,677.35	£108.00 — — £108.00	— _ — oom —	— — — —_ —	£133.00 £1,355.00 £535.77 — £5,785.35	£70.00 £1,105.00 ~ _— £11,962.76
LetterBox Income						:
1717 1725 1732	- Letter-BoxIncome -Assigned Fees - Organist		£16,387.05 £5,450.00 £1,470.00	_ — —	—	_— a —	£16,387.05 £5,450.00 £1,470.00	£13,214.82 £3,503.00 £1,270.00
1734 1750	-Verger - Sequestration Account		£1,740.00 —	_ =—	— —	— —	£1,740.00 =	£1,260.00 =
		Total	_£25,047.05	—	=	—	_£25,047.05	£19,247.82

EXPENDITURE

Costs of generatingfunds
2735 - CoverforClergy 2800 - Spire, Organ&interiorAppeal Expenditure		£724.00 _-		—		— —		— —	_	£724.00 —_		£113.60 _
	Total	£724.00		—		—				£724.00		£113.60
Costs ofgenerating funds -Costs		ofgenerating	voluntary income
2630 - Film Club Expenditure	Total	— _	_		_	a —_—	_	— _—	_	-- —	_
Costs ofgenerating funds -Fundraising trading:			costofgoods		soldand	and	othercosts	costs
2620 -TuesdayTots Expenditure		_		—		=		—		=		=
	Total	_		=		=		==		=		a
Charitable activities
2720 - PandemicShopping Expenditure		_		—		—		_		—_—		—
	Total	—		—_		—		m		an		a=
Other Resources Used
2802 - Newsletter/Bookstall	Total	— —	_	— ——	_	— =	_	— =	_	—_ =a	_	— =
Ministry Costs
2101 - Parish Share 2102 -Clergywrkg Expenses 2103 -Vicarage Rates/water		£83,237.64 £1,017.40 £4,045.40		—		— — —		— - —	_ £83,237.64 £1,017.40 £4,045.40		£80,400.05	£80,400.05 £1,800.51 £4,146.26
			Page6

2104-Vicarage Repairs/maintenance 2105 -Otherclergyexpense Total	2104-Vicarage Repairs/maintenance 2105 -Otherclergyexpense Total	— £2,108.58 £90,409.02	—_	— -=	— _ —	_ £2,108.58 £90,409.02	— £442.94 £86,789.76
Donations/Subscriptions payable
2201 - External Donations		£1,586.25	—	=	—	£1,586.25	—
	Total	£1,586.25	_	—	—	£1,586.25	—_
Buildings
2401- Utilities/Gas Srvce. 2402 - Insurance, Church&Parish Rooms 2403 -Maintenance/repairs 2404 - Major repairs 2803 - Spire RepairsandNew		£16,932.58 £6,944.36 £7,816.13 — —	a _ — — a	— — oe —	— : — —_ —	£16,932.58 £6,944.36 £7,816.13 _ e	£6,552.96 £7,248.74 £7,662.56 £6,829.92 (£30.00)
Facilities
	Total	£31,693.07	—	a	—	£31,693.07	£28,264.18
Services/Grounds
2301 -Altar requisites		£1,223.72	—		_	£1,223.72	£748.77
2302 - Servicesheets/music 2303 -Wagesand Honoraria 2304 -Churchyard		£3,999.99 £3,043.52 £3,489.54	— — —	— — _	—	£3,999.99 £3,043.52 £3,489.54	£2,371.95 £1,633.73 —
	Total	£11,756.77	_	—	—	£11,756.77	£4,754.45
SupportCosts
2501 -OrdyPCC Expense		£19,595.92	—	oe	—	£19,595.92	£14,117.43
2502 - Flowers		£87.75	—	—	—	£87.75	£118.56
2505 -WorkingwithYoung People		—_	—	—	oo	=	—
2610 - Singing TogetherExpenditure		—	_	a	—		_
2724 - ChoirExpenses 2736 -Administrator		_ £15,952.70	£20.00 —	_ —	_ —	£20.00 _£15,952.70	£133.80 £11,901.97
	Total	£35,636.37	£20.00	—	—	£35,656.37	£26,271.76
Church Rooms
2602 - Church RoomsMaintenance 2603-Church&RoomsCleaning		£1,153.94 £3,894.94	— —	—_ —	— —	£1,153.94 £3,894.94	£60.00 £3,134.20
2604 - Church Rooms Utilities		£1,210.10	—	_	_	£1,210.10	£954.01
	Total	£6,258.98	a		—	£6,258.98	£4,148.21
Administration								:
2701 -Ordy officeexpense		£3,962.14	a	ao	—	£3,962.14	£2,884.89
2702 - Office Telephone 2703 - Office Equipment		_ —	= —	a =	— a=	= —	= fy
2704 -Admin Honoraria		—	—	—	—	=	eas
	Total	£3,962.14	_	—	_	£3,962.14	£2,884.89
LetterBox Expenditure
2725 -Assigned fees 2732 -Organist 2734 -Verger 2750 - Sequestration Account		£4,723.00 £4,324.00 £1,464.00 —_	— _ — —	a — — —	-- — —_ =	£4,723.00 £4,324.00 £1,464.00 =	£3,780.00 £3,876.00 £936.00 ae
2929 - Letter-Box Expenditure		£13,221.12	—	—	—	_—«£13,221.12	£6,067.78
	Total	_£23,732.12	=	—	—	_£23,732.12	_—-£14,659.78

Page 7

(£9,757.92

e Conclusion

The External Examiner has spot-checked the above along with the supporting documents and has agreed the content of this report.

2024-12-31-accounts