| 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 |