St Wilfrid’s Church - Wilford Parish
Annual Finance Report 2023 (APCM 2024)
The Finance Team are responsible for the good stewardship of church finances in partnership with the Parochial Church Council (PCC). Together we acknowledge with gratitude the gifts entrusted to our stewardship and seek to use those gifts to further God’s purpose in Wilford, the local community, and the world. The following information demonstrates how St Wilfrid’s Church serves the local community and public benefit.
At the end of each year the Finance Group meet and set budgets based on a forecast of current income and expenditure with consideration for trends over the previous three to five years. We also consider known and potential changes in the year ahead. It is customary to revise the budget early in the new year and for it to be presented to, and authorised by, the PCC.
The accounts presented here have been independently examined by our accountant, Andrew Pearson.
At the end of 2022 the finance group, with support of the PCC, set a budget for the year that recognised the increased giving towards the end of 2022 and the ambitious mission activity anticipated for 2023. It was a balanced budget but relied on a continued increase in giving to meet the missional demands.
The Trustees decided on a new range of missional activities, such as Alpha Courses, Comms and Creativity and ‘Tables’ (A version of Home Groups). Reserves were put aside for new music equipment and replacing the gutters. The new tech equipment, music equipment and children’s facilities will be assets held on behalf of the church moving forward.
To fund the increased spending, we budgeted for congregational giving to increase to £85,250 with anticipated gifts of £6000 and gift aid of £18,000. Congregational giving had been on the rise through 2022 thanks to the dynamic leadership of George and his team, and you our generous church family, we therefore set our target high in expectation of a continued increase. Direct giving did increase, to £89,421, gifts to £19758 and gift aid was £31,123 (although £14,700 of that was actually relating to gift aid from 2022). All in all, giving was higher than expected and allowed us to pursue the ministry spend we’d hoped for. The year end increase of all income over the expectation was approximately £27,800.
The operating expenditure for 2023 was also set high to accommodate increased ministry spending. The amount of Parish Share allocated by the Deanery was initially £68,794 but, after a discount of £742 was applied, the final amount was £68,052. I am pleased to report we met this in full and in fact paid back most of the discount. The final contribution was £68,768. The other budget lines did not cross over clearly from the old operating system to the new system (Quickbooks), so it is difficult to assess separate budget line spending, but total expenditure was set at £174,421 and finished at £199,612, £25,191 over budget. Early indications are that many budget areas came under budget but more work needs to be done on maintenance and some expenses budgets that form a part of the day to day running and services, as they appear to have gone over.
After adjustments the reserves increased over those at the end of 2022 by about £2648 and we had £41,900 to carry into 2024.
St Wilfrid’s Church - Wilford Parish
Annual Finance Report 2023 (APCM 2024)
There was one major incident in March 2023, the theft of the church silver, and severe damage to the bell tower door. The insurance covered the broken door and £12,400 for the silver. This money is incorporated into the reserves above, but ringfenced for projects that give back to the community.
The church finances appear healthy, and we are blessed by God’s grace and with the generosity of our church family.
We look forward to even greater growth in 2024 which will allow us to meet new mission objectives and grow God’s kingdom.
Thanks be to God - Amen
FINANCE GROUP 2023
Members 2023: Peter Brown – Wendy Cranefield – Eddie Mason – Rob Steel - Gary Evans – Paul Wicks – George White - Katie White Giving Secretary – Helen Lander Independent Examiner – Andrew Pearson
St Wilfrids Church (Reg No 1132451) Income & Expenditure Account for the year ended 31 December 2023
| INCOME Notes Restricted Unrestricted Designated Total Funds Funds Charitable Activities Church Members - 89,421 - Activities - 2,423 - Youth Work - - - Grants & Donations Gifts & Legacies - 19,758 - Gift Aid - 31,123 - Hall Income Hall ReDevelopment - - - Hall Income - 40,803 - Other Income Sundry Income - 18,596 12,400 Investment Income - 136 - TOTAL INCOME - 202,260 12,400 EXPENSES Repairs & Maintenance Church Running costs - 26,960 - Youth Work Carter Educational Trust 4,500 3,838 - Mission Donations Other - 3,276 - Church Work & Services St Wilfrid's - 18,988 - Other Activities - 1,086 - Hall Running Costs Hall Running Costs 6,348 21,907 - Re Development - 11,817 - Admin & Office Costs Salaries & Wages - 31,452 - Other - 11,520 - Parish Share - 68,768 - TOTAL Expenditure 10,848 199,612 - Funds Transfer - - TOTAL Income - Expenditure (10,848) 2,648 12,400 Opening Reserves 3,564 39,252 - Prior Year Adjustment - (2,053) - Closing Reserves (7,284) 41,900 12,400 St Wilfrid's Church (Reg No 1132451) Account Balances as at 31 December 2023 Assets Restricted Unrestricted Designated Funds Funds Funds Capital Endowments (Brewill Forman CH Lands) 3,564 - - Bank Accounts & Deposits Cash & Current Account Savings 100 - St Wilfrid's - 3,631 12,400 Church Hall - 25,539 3,564 29,270 12,400 Liabilities Accruals Payroll - (271) Total Assets 3,564 28,999 12,400 Reserves Funds Restricted Carter Educational Trust - - J & T Shearman - - Brewill Endowment 3,564 - Unrestricted - - Designated - - 12,400 Total Reserves 3,564 28,999 12,400 Trustees Chairman Treasurer Date 04 May 2024 |
Rest | ricted Unrestricted Designated Total Funds Funds - 89,421 - - 2,423 - - - - - 19,758 - - 31,123 - - - - - 40,803 - - 18,596 12,400 - 136 - |
£ £ Total Total 2023 2022 89,421 79,738 2,423 4,555 - - 19,758 20,738 31,123 - - 75,000 40,803 30,346 30,996 1,295 136 29 |
|---|---|---|---|
| - 202,260 12,400 |
214,660 211,701 |
||
| - 26,960 - 4,500 3,838 - - 3,276 - - 18,988 - - 1,086 - 6,348 21,907 - - 11,817 - - 31,452 - - 11,520 - - 68,768 - |
£ £ 26,960 13,485 8,338 - 3,276 4,294 18,988 13,092 1,086 360 28,255 16,011 11,817 101,945 31,452 14,650 11,520 5,153 68,768 58,680 |
||
| 10,848 199,612 - |
210,460 227,670 |
||
| - - (10,848) 2,648 12,400 3,564 39,252 - - (2,053) - |
- - |
||
| 4,200 (15,969) |
|||
| 42,816 58,785 (2,053) - |
|||
| (7,284) 41,900 12,400 |
44,963 42,816 |
||
| £ £ 2023 2022 3,564 3,564 100 829 16,031 17,548 25,539 24,072 |
|||
| 45,234 46,013 |
|||
| (271) (3,197) |
|||
| 44,963 42,816 |
|||
| - 4,500 - 6,348 3,564 3,564 - 28,404 12,400 |
|||
| 44,963 42,816 |
|||
| - Rev George White Peter Brown |
St Wilfrids Church (Reg No 1082849) for the year ended 31 December 2023
Report to the Trustees/Members
I report to the charity trustees on my examination for the year ended 31 December 2023 which are set out below
Respective responsibilities of trustees and examiner
The charity's trustees are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (“the Act”).
The charity’s trustees consider that an audit is not required for this year under section 144 of the Act and that an independent examination is needed.
It is my responsibility to:
-
examine the accounts under section 145 of the Charities Act,
-
to follow the applicable Directions given by the Charity Commission (under section 145(5)(b) of the Act, and
-
to state whether particular matters have come to my attention
Basis of independent examiner’s statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below
Independent examiner's statement
In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect:
-
accounting records were not kept in accordance with section 130 of the Charities Act or
-
the accounts do not accord with the accounting records
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Independent Examiner Date 04 May 2024
Andrew Pearson F.C.M.A. 87 Main Street Newtown Linford Leicestershire LE6 0AF
St Wilfrids Church (Reg No 1132451) Income & Expenditure Account for the year ended 31 December 2023
| INCOME Notes Restricted Unrestricted Designated Total Funds Funds Charitable Activities Church Members - 89,421 - Activities - 2,423 - Youth Work - - - Grants & Donations Gifts & Legacies - 19,758 - Gift Aid - 31,123 - Hall Income Hall ReDevelopment - - - Hall Income - 40,803 - Other Income Sundry Income - 18,596 12,400 Investment Income - 136 - TOTAL INCOME - 202,260 12,400 EXPENSES Repairs & Maintenance Church Running costs - 26,960 - Youth Work Carter Educational Trust 4,500 3,838 - Mission Donations Other - 3,276 - Church Work & Services St Wilfrid's - 18,988 - Other Activities - 1,086 - Hall Running Costs Hall Running Costs 6,348 21,907 - Re Development - 11,817 - Admin & Office Costs Salaries & Wages - 31,452 - Other - 11,520 - Parish Share - 68,768 - TOTAL Expenditure 10,848 199,612 - Funds Transfer - - TOTAL Income - Expenditure (10,848) 2,648 12,400 Opening Reserves 3,564 39,252 - Prior Year Adjustment - (2,053) - Closing Reserves (7,284) 41,900 12,400 St Wilfrid's Church (Reg No 1132451) Account Balances as at 31 December 2023 Assets Restricted Unrestricted Designated Funds Funds Funds Capital Endowments (Brewill Forman CH Lands) 3,564 - - Bank Accounts & Deposits Cash & Current Account Savings 100 - St Wilfrid's - 3,631 12,400 Church Hall - 25,539 3,564 29,270 12,400 Liabilities Accruals Payroll - (271) Total Assets 3,564 28,999 12,400 Reserves Funds Restricted Carter Educational Trust - - J & T Shearman - - Brewill Endowment 3,564 - Unrestricted - - Designated - - 12,400 Total Reserves 3,564 28,999 12,400 Trustees Chairman Treasurer Date 04 May 2024 |
Rest | ricted Unrestricted Designated Total Funds Funds - 89,421 - - 2,423 - - - - - 19,758 - - 31,123 - - - - - 40,803 - - 18,596 12,400 - 136 - |
£ £ Total Total 2023 2022 89,421 79,738 2,423 4,555 - - 19,758 20,738 31,123 - - 75,000 40,803 30,346 30,996 1,295 136 29 |
|---|---|---|---|
| - 202,260 12,400 |
214,660 211,701 |
||
| - 26,960 - 4,500 3,838 - - 3,276 - - 18,988 - - 1,086 - 6,348 21,907 - - 11,817 - - 31,452 - - 11,520 - - 68,768 - |
£ £ 26,960 13,485 8,338 - 3,276 4,294 18,988 13,092 1,086 360 28,255 16,011 11,817 101,945 31,452 14,650 11,520 5,153 68,768 58,680 |
||
| 10,848 199,612 - |
210,460 227,670 |
||
| - - (10,848) 2,648 12,400 3,564 39,252 - - (2,053) - |
- - |
||
| 4,200 (15,969) |
|||
| 42,816 58,785 (2,053) - |
|||
| (7,284) 41,900 12,400 |
44,963 42,816 |
||
| £ £ 2023 2022 3,564 3,564 100 829 16,031 17,548 25,539 24,072 |
|||
| 45,234 46,013 |
|||
| (271) (3,197) |
|||
| 44,963 42,816 |
|||
| - 4,500 - 6,348 3,564 3,564 - 28,404 12,400 |
|||
| 44,963 42,816 |
|||
| - Rev George White Peter Brown |
St Wilfrids Church (Reg No 1082849) for the year ended 31 December 2023
Report to the Trustees/Members
I report to the charity trustees on my examination for the year ended 31 December 2023 which are set out below
Respective responsibilities of trustees and examiner
The charity's trustees are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (“the Act”).
The charity’s trustees consider that an audit is not required for this year under section 144 of the Act and that an independent examination is needed.
It is my responsibility to:
-
examine the accounts under section 145 of the Charities Act,
-
to follow the applicable Directions given by the Charity Commission (under section 145(5)(b) of the Act, and
-
to state whether particular matters have come to my attention
Basis of independent examiner’s statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below
Independent examiner's statement
In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect:
-
accounting records were not kept in accordance with section 130 of the Charities Act or
-
the accounts do not accord with the accounting records
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Independent Examiner Date 04 May 2024
Andrew Pearson F.C.M.A. 87 Main Street Newtown Linford Leicestershire LE6 0AF