OpenCharities

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

2021-12-31-accounts

Unrestricte Restricted Total Unrestricte Restricted Total
Note Funds Funds 2021 Funds Funds 2020
E E E E E E
INCOMING
RESOURCES
Donations
and Legacies
2(a) 65296 628 65924 83735 22637 106372
Charitable
Activities
2(b) 37323 0 37323 29447 408 29855
Investments 2(c) 27 0 27 224 0 224
Other ordinary
incoming resources
2(d) 972 0 972 0 0 0
TOTAL 103618 628 104246 113406 23045 136451
RESOURCES EXPENDED
Grants 3(a) 80 20 100 0 0 0
Activities directly relating tothe work of
the Church 3(b) 135186 22152 15733& 153666 11275 164941
Church management
and administration
3(c) 7757 0 7757 7790 0 7790
TOTAL 143023 22172 165195 161456 11275 172731
NET INCOME (EXPENDITURE) -39405 -21544 -60949 -48050 11770 -36280
TOTAL FUNDS BROUGHT FORWARD AT
1JANUARY 2021(2020) 625576 29590 655166 673626 17820 691446
TOTAL FUNDS CARRIED FORWARD AT
31DECEMBER 2021(2020) 586171 8046 594217 625576 29590 655166

Unrestricte Restricted Total Unrestricte Restricted Total
2 INCOMING
RESOURCES
Funds Funds 2021 Funds Funds 2020
E E E 6 E E
2(a) Donations and Legacies
Planned
giving:
Gift aid donations 46229 134 46363 46059 0 46059
Income tax recoverable on gift aid 9077 0 9077 6193 0 6193
Collections at ag services 7065 0 7065 5791 0 5791
Donations
and appeals
2925 494 3419 1162 22637 23799
Legacies 0 0 0 24530 0 24530
65296 628 65924 83735 22637 106372
2(b) Chadtable
Activities
Fetes, bazaars and other fund-raising events.
net ofexpenses 385 0 385 60 323 383
Flowers and sundry income 110 0 110 110 85 195
Income from charitable and ancillary trading:
Magazines
and books
33 0 33 82 0 82
Church
hall & house income and other lettings
34179 0 34179 27018 0 27018
Fees (net) 2616 0 2616 2177 0 2177
37323 0 37323 29447 408 29855
2(c) Income from investments:
Interest from Cash Deposits 27 0 27 224 0 224
27 0 27 224 0 224
2(d) Other ordinary
incoming
resources:
VAT recovered 972 0 972 0 0 0
Insurance
claim
0 0 0 0 0 0
TOTAL INCOMING
RESOURCES
103618 628 104246 113406 23045 136451
FOR THE YEAR ENDED 31 DECEMBER 2021
UnrestricteRestdicted Total UnrestricteRestricted Total
Funds Funds 2021 Funds Funds 2020
E E 6 6 E f
3 RESOURCES EXPENDED
3(a) Grants 0 0 0 0 0 0
Missionary
and charitable
giving:
Church overseas:
missionary
societies
0 0 0
relief and development agencies 80 20 100
I-lome missions
and other
Church Societies 0 0 0
Secular charities
80 20 100 0 0 0
3(b) Chadtable
Activities
diocesan quota 82495 82495 104863 0 104863
deanery quota 150 150 180 0 180
clergy expenses 0 0 377 0 377
clergy houses 6869 6869 7647 0 7647
other clergy costs 0 0 0 0 0
Church
—running
expenses
14382 14382 10840 0 10&40
Church - maintenance 2079 21992 24071 1330 11040 12370
Upkeep ofservices 570 130 700 342 0 342
Upkeep ofChurchyard 3884 3884 6971 0 6971
Work with Children 24 30 54 57 150 207
Church halls and house - running costs 24455 24455 20190 0 20190
Salaries 278 278 869 0 869
Flowers 0 0 0 85 85
135186 22152 157338 153666 11275 164941
3(c) Church management and administration:
Adverdslng 631 0 631 604 0 604
Printing, stationery, etc. 1584 0 1584 1339 0 1339
Otherexpenses 337 0 337 451 0 451
Independent
Examination
Fee 3100 0 3100 3084 0 30&4
Photocopier
hire
2105 0 2105 2312 0 2312
7757 0 7757 7790 0 7790
TOTAL RESOURCES EXPENDED 143023 22172 165195 161456 11275 172731

2021 2020
E E
6 DEBTORS
Income tax recoverable 8931 2091
Prepayments and other debts 1875 2227
10806 4318
7 DEPOSITS
Lloyds Bank 77977 137019
Santander 12958 12912
C.B.F.Church ofEngland Deposit Account 8000 13000
98935 162931
8 CASH ATBANKANDIN HAND
At Bank and in hand 23290 25854
9 LIABILITIES: AMOUNTS FALLING DUE WITHIN ONE YEAR
Creditors and Accruals 7401 6524
10 ANALYSIS OF NET ASSETS BYFUND General Restricted TOTAL
Funds Funds
f E E
Fixed Assets 468587 468587
Deposits 90889 8046 98935
Current Assets 34096 0 34096
Current
Liabilities
-7401 0 -7401
FundBalance 586171 8046 594217
Fixed Assets
Deposits
Current Assets
Current
Liabilities
Fund Balance
PAROCHIAL CHURCH COUNCIL OF MILTON
NOTES TO THE FINANCIAL STATEMENTS
PAROCHIAL CHURCH COUNCIL OF MILTON
NOTES TO THE FINANCIAL STATEMENTS
PAROCHIAL CHURCH COUNCIL OF MILTON
NOTES TO THE FINANCIAL STATEMENTS
PAROCHIAL CHURCH COUNCIL OF MILTON
NOTES TO THE FINANCIAL STATEMENTS
PAROCHIAL CHURCH COUNCIL OF MILTON
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31DECEMBER 2021 At Incoming Outgoing At
1.1.2021 Resources Resources Transfers 21.12.2021
MOVEMENT
IN FUNDS
E E E E E
11 Restricted
Funds
St Mary Magdalene
Church
Missions and charitable giving:
Money raised to support the mission work of
the Church at home and overseas 15 66 20 0 61
Fabric Funds
Funds raised towards the larger repair and
upkeep costs ofthe church & church hall
building,
including
Vandalism
gifts. 562 22122 0 884
Organ:
This fund is available for major repair or
replacement
ofthe
church organ. 5286 0 0 0 5286
Sunday Coffee
This fund will allow for development of
facilities. 235 0 0 0 235
Choir
This fund isfor Church Music 250 0 0 0 250
Messy Church
Fund
This was a start-up grant for Messy Church
development 66 0 30 0 36
Social Fund
Thisfund
has been donated to support
start up social activities 1294 0 0 0 1294
Flowers:
Funds donated for flowers in Church 0 0 0 0 0
Total restricted funds 29590 628 22172 0 8046
Unrestricted
Funds
General
Fund
625576 103618 143023 0 586171
Total Unrestricted
Funds
625576 103618 143023 0 586171
Tota I Funds 655166 104246 165195 0 594217