| TRUSTEES ANNUAL REPORT |
|||
|---|---|---|---|
| FINANCIAL REVIEW |
|||
| STATEMENT OF FINANCIAL | RECEIPTS AND PAYMENTS | 13 | |
| NOTES TO THE ACCOUNTS | |||
| REPORT OF THE INDEPENDENT | EXAMINER | 21 |
| FOR THE YEAR ENDE | D 3 | 1 D |
ECEM | BER 2 | 020 | ||||
|---|---|---|---|---|---|---|---|---|---|
| TOTAL | TOTAL | ||||||||
| Unrestricted | Restricted | Endowment | FUNDS | FUNDS | |||||
| Notes | Funds | Funds | Funds | 2020 | 2019 | ||||
| f | f | f | 6 | E | |||||
| Incoming | |||||||||
| resources | |||||||||
| Voluntary | 2a | 81,226 | 74,546 | 0 | 155,772 | 99,269 | |||
| income | |||||||||
| Activities for generating | funds | 2b | 15,585 | 15p585 | 16,568 | ||||
| income from investments | 2c | 43 | 43 | 56 | |||||
| Church | 2d | 7,912 | 7,912 | 20,002 | |||||
| activities | |||||||||
| Other incoming resources |
2e | 9,157 | 0 | 9,157 | 0 | ||||
| Total incoming resources |
113,923 | 74,546 | 0 | 188,469 | 135,895 | ||||
| Resoul'ces | |||||||||
| expended | |||||||||
| Costs ofgenerating | voiuntary | 3a | 43 | ||||||
| income | |||||||||
| Fund-raising trading |
costs | 3b | 188 | 0 | 188 | 657 | |||
| Church | 3c | 107,288 | 4,261 | 0 | 111,549 | 122,647 | |||
| activities | |||||||||
| Governance | 3(I | 300 | 300 | 450 | |||||
| Costs | |||||||||
| Total resources expended | 107,776 | 4,261 | 0 | 112,037 | 123,797 | ||||
| Net Incoming/(outgoing) | resources | 6,147 | 70,285 | 0 | 76,432 | 12,098 | |||
| before transfers | |||||||||
| Gross transfers between |
funds | 5 | |||||||
| Net incoming/(outgoing) | 6,147 | 70,285 | 0 | 76,432 | 12,098 | ||||
| resources before other | |||||||||
| recognised gains/losses |
|||||||||
| Gains/(losses) on revaluation |
of | 6a | |||||||
| fixed assets | |||||||||
| Gains/(losses) on dispose) |
6b | ||||||||
| investment assets |
|||||||||
| Net movement in funds |
6,147 | 70,285 | 0 | 76,432 | 12,098 | ||||
| Total funds brought | forward | at 1 | 21,459 | 39,444 | 0 | 60,903 | 48,805 | ||
| January 2020 | |||||||||
| Total funds carried | forward | at 31 | 27,606 | 109,729 | 0 | 137,335 | 60,903 | ||
| December 2020 |
| Notes | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed assets | ||||||||||||
| Tangible fixed assets | Ea | |||||||||||
| Investments | 6b | |||||||||||
| Total fixed assets | ||||||||||||
| Current assets | ||||||||||||
| Debtors | 8,205 | 8,000 | ||||||||||
| Short term deposits | 5,764 | 5,764 | ||||||||||
| Cash at bank | and in | hand | 128,778 | 52,251 | ||||||||
| 142,747 | 66,015 | |||||||||||
| Creditors: amounts | falling | due within | one | year | 5,412 | 5,112 | ||||||
| Net current | assets | 137,335 | 60,903 | |||||||||
| Total assets | less current | liabilities | 137,335 | 60,903 | ||||||||
| Creditors: amounts | falling | due after | one year | |||||||||
| NET ASSETS | 137,335 | 60,903 | ||||||||||
| Funds | ||||||||||||
| Endowment | funds | 10 | ||||||||||
| Restricted funds | 10 | 27,606 | 39,444 | |||||||||
| Unrestricted | funds | 10 | 109,729 | 21,459 | ||||||||
| 137,335 | 60,903 | |||||||||||
| Approved by |
the Parochial | Church | Council | on | April | 2021 and | signed on its | behalf | ||||
| Chairman | Fr. Mark McAulay SSC | |||||||||||
| The accompanying |
notes | form | a | part | of | these | financial | |||||
| statements. |
| 2 | Incoming resourc | e | s | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TOTAL | TOTAL | |||||||||
| Unrestricted | Restdcted | Endowment | FUNDS | FUNDS | ||||||
| Fundsf | Funds f |
Funds f |
2020 | 2019 f |
||||||
| a | Voluntary Income |
|||||||||
| Planned giving |
39,996 | 39,996 | 35,258 | |||||||
| Collections at all servkes | 2,026 | 437 | 2,463 | 8,283 | ||||||
| Gift days | 5,636 | 5,636 | 5,468 | |||||||
| Sundry donations | and | appeals | 20,069 | 4,109 | 24,178 | 29,014 | ||||
| Income tax recoverable | 7,299 | 7,299 | 15,246 | |||||||
| Legades | 6,200 | 70,000 | 78,200 | 0 | ||||||
| Grant | 0 | 0 | 0 | 8 000 | ||||||
| 81 226 | 74 546 | 155772 | 99269 | |||||||
| b | Activifies forgenerefing | funds | ||||||||
| Fetes, bazaam and |
other fund-raising | events | 1,172 | 1,172 | 2,693 | |||||
| Car Parking Fees | 14413 | 14413 | 13875 | |||||||
| 15585 | 0 | 15585 | 16,568 | |||||||
| c | Investmenl income |
|||||||||
| Dividends and hterest |
43 | 43 | 56 | |||||||
| 43 | 43 | 58 | ||||||||
| d | income horn Church |
Activities | ||||||||
| Church hall lettlngs |
etc | 4,518 | 4,518 | 10,058, | ||||||
| Church Leuings |
0 | 0 | 4,818 | |||||||
| Church Outings etc |
0 | 0 | 0 | 2,696 | ||||||
| Fees from weddings | etc | 3,165 | 3,165 | 1,812 | ||||||
| Padsh magazine | 229 | 229 | 620 | |||||||
| 7 912 | 0 | 7 912 | 20 002 | |||||||
| e | Other other incoming | resources | ||||||||
| Insurance claims |
9,157 | |||||||||
| 9157 | 0 | 9 157 | 0 | |||||||
| Total incoming resources | 113923 | 74 546 | 0 | 188469 | 135895 |
| TOTAL | TOTAL | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Resources expended | Unrestdcted | Restricted | Endowment | FUNDS | FUNDS | ||||||||
| Funds | Funds | Funds | 2020 | 2019 | |||||||||
| f | f | f | f | ||||||||||
| Costs ofgenerating | voluntary income | ||||||||||||
| a | Spedalappealcosts | 0 | 0 | ||||||||||
| Stewardship costs |
0 | 43 | |||||||||||
| 0 | 43 | ||||||||||||
| Fund-raising trading |
costs | ||||||||||||
| b | Trading costs | 188 | 0 | 188 | 207 | ||||||||
| Hire costs | 0 | 0 | 450 | ||||||||||
| 188 | 188 | 657 | |||||||||||
| Church AciMtles | |||||||||||||
| c | Missionary and charitable |
giving: | |||||||||||
| Direct as | a tithe | 0 | 0 | ||||||||||
| Collections | and other | giving | 386 | 386 | 1,252 | ||||||||
| 386 | 386 | 1,252 | |||||||||||
| Outings & Events |
0 | 2,736 | |||||||||||
| Ministry costs: | |||||||||||||
| diocesan parish |
contribution | paid | 40,752 | 40,752 | 55,572 | ||||||||
| other clergy costs | 8,796 | 8,796 | 10,144 | ||||||||||
| Church running expenses |
19,895 | 3,875 | 23,770 | 36,814 | |||||||||
| Church maintenance |
32,964 | 32,964 | 9,020 | ||||||||||
| ' | Upkeep of services | 1,771 | 1,771 | 2,525 | |||||||||
| Upkeep of churchyard | 200 | 200 | 626 | ||||||||||
| Parish magazine | 0 | 0 | 520 | ||||||||||
| Church hall running |
costs | 2,910 | 2,910 | 3,438 | |||||||||
| Vicamge dilapklations |
0 | 0 | 0 | ||||||||||
| 0 | |||||||||||||
| 107,288 | 4,261 | 111,549 | 122,647 | ||||||||||
| Governance costs |
|||||||||||||
| d | Independent examination |
fee | 300 | 300 | 450 | ||||||||
| Cost of annual accounts |
|||||||||||||
| 300 | 300 | 450 | |||||||||||
| Totalresources expended |
|||||||||||||
| 107 | 776 | 4 | 261 | 0 | 112037 | 123797 |
| iinrestrlcted | iinrestrlcted | Restricted | Tots I | ||
|---|---|---|---|---|---|
| Funds | Funds | 2020 | |||
| 5 | |||||
| Vicarage Dllapidatlons |
0 | 0 | |||
| Fixed Assets | |||||
| Tangible fixed assets | |||||
| Freehold | land | Church | TOTAL | ||
| snd bulkllngs | equipment | ||||
| Cost or valuation | f | 2 | |||
| At 1 January 2020 | 0 | 7,224 | 7,224 | ||
| Additions | 0 | 0 | 0 | ||
| Dlsposals | 0 | 0 | 0 | ||
| Revaluation | 0 | 0 | 0 | ||
| At 31 December 2020 | 0 | 7 224 | |||
| Depreciation | |||||
| At 1 January 2020 | 7,224 | 7,224 | |||
| Provided In the year |
0 | 0 | |||
| Dlsposals | 0 | 0 | |||
| At 31 December 2020 | 0 | 7 224 | |||
| Net book amounts | |||||
| At 31 December 2020 | |||||
| At 31 December 2019 |
| Analysis of Net assets by fund |
||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total Funds | |||
| Funds | Funds | Funds | 2020 | |||
| f | f | |||||
| Fixed assets for church use | 0 | 0 | ||||
| Cu ne nt assets | 33,018 | 109,729 | 142,747 | |||
| Curre nt liabilitie s | 5,412 | 5 | 412 | |||
| 27 606 | 109729 | 0 | 137 | 335 |
| 8 | Debtors | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| 8 | ||||||
| Income tax recoverable | 8,205 | 8,000 | ||||
| Prepayments | and accrued | income | ||||
| Other debtors | ||||||
| 8 205 | 8,000 | |||||
| 9 | Creditors: amounts | falling | due within one year | |||
| 2020 | 2019 | |||||
| 8 | E | |||||
| Other creditors | 5,412 | 5,112 | ||||
| Archdeacon's | Loan | 0 | ||||
| 5412 | 5,112 |
| B el b/fwd | Income | Expenditure | Transfers, | Bal c/fwd | |||
|---|---|---|---|---|---|---|---|
| 1 Jan 2020 | other gains | 31 Dec 2020 | |||||
| and losses | |||||||
| f | |||||||
| Unrestricted | Fund | ||||||
| General fund |
18,459 | 113,923 | (107,776) | 24,606 | |||
| Designated | repair fund | 0 | 0 | 0 | |||
| Contingency | fund | 3,000 | 3,000 | ||||
| 21 459 | 113923 | 107,776 | 0 | 27 606 | |||
| Restricted | Fund | ||||||
| Finance Committee |
39,444 | 74,546 | (4,261) | 109,729 | |||
| 39,444 | 74 546 | 4,261 | 0 | 109729 | |||
| Total funds | 60 903 | 188469 | 112037 | 0 | 137335 |