OpenCharities

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

2020-12-31-accounts

for the
ear ended 31D
ecember 2020
Unrestricted Total
Funds Funds
Note 31.12.20 31.12.19
f f
Income and endowments from:
Donations,
Legacies and similor resaurces
92,690 83,537
Charitable
acti vities
Letting and Cafeteria income
Gift Day, Autumn
Fayre, Events etc
50,850
13,707
122,309
15,972
investments 129 238
Total 157,376 222,056
Expenditure
an:
Charitable
activities
Cafeteria
running
costs
Other charitable
activities
1,757
149,327
8,836
202,756
Governance
costs
2,100 2,100
Tote I 153,184 213,692
Net (expenditure)/income
Transfer to provisions
10 4,192 8,364
Transfer fram unrestricted to restricted funds
4,192 8,364
Reconciliaton
offunds:
Total funds brought
farward
69,760 61,396
Total funds carried forward 73,952 69,760

Donations, Legacies and similar resources Tota I Tata
I
Funds Funds
Church Centre 31.12.20 31.12.19
E E E E
Offertory
Donations
and Legacies 48,167
7,000
23,601 48,167
30,601
51,206
18,090
Tax Recovered on Donations 13,922 13,922 14,241
69,089 23,601 92,690 83,537

Total Tota I
Funds Funds
Church Centre 31.12.20 31.12.19
E E E E
Letting I neo m e 46,448 46,448 94,801
Cafeteria Income 4,402 4,402 27,508
50,850 50,850 122,303
Income from charitable activities
Total Total
Funds Funds
Church Centre 31.12,20 31.12.19
E E E E
Gift Day
Autumn
Fayre 12,785 12,785 9,295
1,911
Events 500 500
Other 422 422 4,766
13,285 422 13,707 15,972
Expenditure on charitable activities Tata I Tota
I
Funds Funds
Church Centre 31.12.20 31.12.19
E E E E
Cafeteria Run ning Costs 1,757 1,757 8,836

for the
ear
for the
ear
for the
ear
ended 31December 2020
. Other charitable activities Total Total
Funds Funds
Church Centre 31.12.20 31.12.19
6 f f f f
Ministry
and Mission
46,905 46,905 45,300
Minister's
Expenses
1,667 1,667 3,459
Junior Church
and
Pilots 111
Organ Tuning 264 264 175
Visiting Ministers 95 95 225
Community
worker
30
Memory Gaff (296) (296) 9,221
48,931 (296) 48,635 58,521
(b) Other costs
Salaries and Employer's National
insurance
(see note 12)
39,508 39,508 60,165
Repairs and Renewals 772 7,100 7,872 9,347
Light, Heat and Water 11,747 11,747 20,814
Caretaking 10,698 10,698 16,746
Estate and Gardening 98 440 538 3,069
Insurance 3,250 3,250 6,500 6,500
Postage and Telephone 2,054 2,054 2,915
Sundry 213 5,173 5,386 7,384
Accountancy
and
Audit 5,645 5,645 5,734
Manse - Costs 4,298 4,298 4,052
Advertising
and Promotion
1,118 45 1,163 1,597
Professional
Fees
1,206 1,206 1,713
Printing,
Stationery
and 40 4,037 4,077 4,199
Publications
Overhead
Allocation
12,000 (12,000)
21,789 78,903 100,692 144,235
Total 70,720 78,607 149,327 202,756
7. Governance
costs
Total Tata
I
Funds Funds
Church Centre 31.12.20 31.12.19
f f f f
Independent
Auditor's
2,100 2,100 2,100
Remuneration
8. Debtors
31.12.20 31.12.19
f
Other Debtors 19,839 26,100

9. Creditors 31.12.20 31.12.19
Amounts
falling due within one year
f f
Other Creditors,
Deferred Income and Accruals
36,753 43,046
10. Unrestricted
but designated
Funds
Future Maintenance E
Balance at 1January 2020 116,056
Amount
charged to Income and Expenditure
Account
Balance at31December 2020 116,056
This represents
a fund relating to future maintenance.
The Elders keep under review the adequacy and the purpose ofthis fund.

11. Related Parties
(i) The Christ Church Centre is part ofChrist Church (URC). The properties are all actually owned by the United
Reformed
Church (Wessex) Trust
Limited.
(ii) No remuneration
was paid to the
Elders during the year (2019:ENil).
12. Staff Costs
The total staff costs in the year were as follows:
31.12.20 31.12.19
f f
Salaries and Employer's National insurance Contributions 67,677 59,951
Employer's
Pension Contributions
214 214
Covid furlough
claims
(28,382)
39,509 60,165
The average weel&ly number ofstaff employed calculated as full time equivalent dunng the year was as follows:
31.12,20 31.12.19
Administrative 3 3

Tata I
13. Unrestricted Funds Church
6
Centre
f
Funds
f
Balance at 1 January 2020 (71,381) 25,085 (46,296)
Income 82,436 74,940 157,376
Expenditure (70,720) (82,464) (153,184)
Fund transfer
Balance at 31December 2020 (59,665) 17,561 (42,104)
Represented by:
Cash at Bank and in Hand 61,648 9,466 71,114
Building Society Deposits 13,443 6,309 19,752
Debtors 6,4.15 13,424 19,839
Creditors (15,578) (20,913) (36,491)
Internal
Indebtedness
(125,331) 125,331
Pilots &Youth (262) (262)
Provisions
—Future Maintenance
(116,056) (116,056)
(59,665) 17,561 (42,104)