OpenCharities

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

2022-12-31-accounts

ns

Parish of the Ascension Hanger Hill with West Twyford St Mary

Annual report of the Parochial Church Council for the year ended 31st December 2022

1 Reference and Administrative Information

The Parish of the Ascension Hanger Hill with West Twyford St Mary is situated in the northern part of the London Borough of Ealing and is part of the Willesden Area of the Diocese of London within the Church of England.

The Parochial Church Council (PCC) was registered with the Charity Commission on 5[th] October 2010. The Charity name is The Parochial Church Council of the Ecclesiastical Parish of the Ascension, Hanger Hill with West Twyford, St Mary. The Charity number is 1138274.

The PCC’s correspondence address is: The Ascension Vicarage, Beaufort Road, London, W5 3EB

The PCC’s bankers are:

Co-operative Bank plc, PO Box 250, Skelmersdale, WN8 6WT

The PCC’s solicitors are:

Prince Evans Solicitors LLP, Craven House, 40-44 Uxbridge Road, W5 2BS

The PCC’s independent examiner is:

Data Developments,Creative Industries Centre, Wolverhampton Science Park, Glaisher Drive Wolverhampton WV10 9TG

The PCC members who served during the period covered by this report are:

Vicar: The Revd Simon Reed (PCC Chair) Minister at St Mary’s: The Revd Pete Harris (PCC Vice Chair) Pastoral Assistants: Mrs Elizabeth (Liz) Williams (PCC Secretary) Ms Rachel White Churchwarden: Mr Colin McKenzie (to 03/04/22) Deputy wardens: Mrs Rosy Sookias (A) Mr Arby Ghazarian (M) Deanery Synod Representatives: Mr Kester Worme Elected members: Mr Ben Atuobi (to 03/04/22) Mrs Denise Avanessian, Ms Annlinda Buckingham (to 19/09/22), Ms Philippa Bird (from 03/04/22), Mr Amir Zarifnia (to 03/04/22)

2 Structure, Governance and Management

The PCC is a corporate body established by the Church of England and operates under the Parochial Church Council (Powers) Measure 1956. The method of appointing PCC members is as set out in the Church Representation Rules and in the Parish Scheme as approved by the Bishop’s Council on 29[th] October 2002 and subsequently amended on 2[nd] October 2006. All members of the congregation are encouraged to apply for membership of the Electoral Roll and stand for election to the PCC.

Page 1 of 5

In addition to ad hoc working parties, there are three subordinate bodies which report to the PCC, namely:

1) the Standing Committee which is empowered by the PCC to transact business between Council meetings and which, for the period covered by this report, comprised the Vicar, Minister at St Mary’s, Church Wardens, Deputy Church Wardens, PCC secretary and the Parish Treasurer.

2) the Church of the Ascension District Church Council to which the PCC delegates the day to day management of the Church of the Ascension part of the parish and which comprises some PCC members and some directly elected members according to the requirements of the Parish Scheme. For the period of this report this comprised the Vicar, the Minister at St Mary’s, the Pastoral Assistants, the Church Warden, the Ascension Deputy Church Warden , the Parish Treasurer, Ascension elected PCC members and the following elected members: Mrs Iyabo Adeola, Mrs Stella Bell(from 03/04/22) Mr Lee Dewsnap, Mrs Susan Lawes (to 03/04/22, then co-opted from 12/05/22), Dr Lucy Pavesi.

3) the St Mary’s District Church Council to which the PCC delegates the day to day management of the St Mary’s part of the parish and which comprises some PCC members and some directly elected members according to the requirements of the Parish Scheme. For the period of this report this comprised the Vicar, the Minister at St Mary’s, the Pastoral Assistants, the Church Warden, St Mary’s Deputy Church Warden, the Parish Treasurer, St Mary’s elected PCC members and the following elected members: Mr Kester Worme.

3 Objectives and Activities

The PCC (the Trustees) confirm that they have referred to the Charity Commission’s guidance on public benefit when reviewing the charity’s aims and objectives, in planning future activities, and setting the grant making policy for the year.

The PCC has the responsibility of co-operating with the Incumbent, the Revd Simon Reed, in the promotion of the Gospel of our Lord Jesus Christ according to the doctrines and practices of the Church of England and in promoting within the parish the whole mission of the Church, pastoral, evangelical, social, and ecumenical.

The PCC also has responsibility for the financial affairs of the parish and for supporting the District Church Councils as they strive to achieve the ideals embraced by their respective vision statements:

The Church of the Ascension – “To create community and grow community” St Mary’s West Twyford - “To be a church growing closer to God, each other, and our community.”

4 Achievements and Performance

The PCC met six times during 2022 with an average attendance of 66%. The two District Church Councils each met on six occasions. The Ascension DCC had an average attendance of 64% participating members (one ex officio St Mary’s member did not attend and is not included in the statistics). The St Mary’s DCC had an average attendance of 66% (the one ex officio Ascension member did not attend and is not included in the statistics). The deliberations of both DCCs were reported to the full PCC and discussed where necessary.

In addition to routine business and receiving reports from subordinate committees, the PCC or Standing Committee considered the following matters in particular:

Page 2 of 5

In addition to routine business, the Ascension DCC considered the following matters in particular:

In addition to routine business, St Mary’s DCC considered the following matters in particular:

Page 3 of 5

At the time of the Annual Parochial Church Meeting on 23 April 2023, the Electoral Roll stood at 96 with 69 members belonging to the Church of the Ascension and 27 to St Mary’s. The figures for 2022 were 97, 69 and 28 respectively.

5 Report on the Activities of the Parish Generally in 2022

Sunday service attendance figures still cannot be directly compared with previous years due to the impact of lockdowns and the introduction of online worship and hybrid services. In 2022 there was a total average Sunday morning attendance at the Ascension of 34 people (20 adults, 4 u16s, 6 online). At St Mary’s the average was 19 people (14 adults, 5 u16s; plus two joined the Ascension online service. The online evening service, The Sunday Word, had an average attendance of 7 people.

2022 was the first time since 2019 that we had a full year without lockdowns, although Covid still caused disruptions, particularly at Easter. Across the world there has been a widespread and understandable desire to return to the pre-pandemic normal, but it is increasingly apparent that in the church, and probably other contexts, things will not be the same. The situation we saw emerging at the end of 2021 was confirmed in 2022: reduced church membership and attendance, fewer volunteers, and (less openly discussed) high levels of ongoing fatigue among clergy and other leaders. Looking back over the year, it took a great deal of energy just to maintain what we were doing. Nearly all of our leadership team, Pete, Liz, Rae and myself, supported by Rosy, Arby and Colin, saw increased demands, for various reasons, on our own time and energy.

Despite the difficult context, the year was not without positives. Despite sometimes large weekly fluctuations, attendance at both churches has held steady, and although there have been some departures, we have significantly also seen new members at both the Ascension and St Mary’s. One important feature of this year has been a focused effort to think more strategically about mission and evangelism. Assisted by a Deanery Mission grant we have been able to carry out commercial mail drops for the St Mary’s Barbecue, the autumn Alpha, and the parish Christmas services. This has brought new people to our events and services. We only need small regular gains to grow. We ran face-to-face Alpha for the first time in at least five years but a lack of guests meant it did not take off, and it seems likely that it is now less effective as means of outreach than it once was. Much contemporary mission is focused around community initiatives and we also spent time carefully planning for the launch of the Open Door Café offering food and clothing support, initiated and led by Rae. We were also able to engage with our neighbourhoods through an Ascension Spring event in Audley Road, and the St Mary’s Barbecue.

Autumn was over-shadowed by the need to replace the Ascension Church boiler which failed in the summer, and whose working life we were not successful in extending. Philippa Bird brought her planning expertise to the task of organising a replacement, for which we were all grateful. Worshipping in the hall and in a church with temporary heating was a stretching challenge but we got through it.

The heating crisis was helped by the fact that the Eco team had already begun considering improvements to our heating. Philippa reports as follows: “During 2022 the Parish Eco team has consolidated its activities. After receipt of the Eco Church Bronze Award we have started to work towards the Silver level and are further reviewing the performance of the parish in eco terms. As part of that a major report covering all buildings in the parish was commissioned from Ray Gooder of Gooder Technical Services Ltd which advised on a range of strategies to make our premises more energy efficient, less carbon hungry and requiring lower energy bills. This has stood the Ascension in good stead when seeking a replacement boiler. Meanwhile monthly articles have been published in the Parish Magazine and the nature area has continued to develop at the Ascension with a first family of blue tits making one of our nest boxes their home!”

Given the challenging circumstances in which we, like most churches, find ourselves, it is not an insignificant achievement not only to be offering regular Sunday worship with a solid core of worshippers, but also to be reaching out in mission and service to our community, with a desire to do more. We thank God for that, and for all who make it possible.

Revd Simon Reed (Vicar of the Parish)

6 Financial Review

In 2020 we outsourced our bookkeeping to Kevin Ogilvie of Charity Bookkeeping and Examination Services, and in the process changed our accounting systems and made some small amendments to the way income and expenditure is reported. This arrangement continued in 2022.

In November 2022 we switched our bank account from HSBC to Co-operative Bank. The main reason for this was the charges that HSBC had begun to levy for operating the account.

As with most churches our income and expenditure were affected by the Coronavirus pandemic, but there was a good recovery in 2022. Income from lettings of both churches and halls nearly doubled compared to 2021, and is now close to pre-pandemic levels.

Membership of the Planned Giving Scheme was 52 at 31st December 2022, with 37 members belonging to the Church of the Ascension and 15 to St Mary’s. The figures for 2021 were 52, 35 and 17 respectively. During the year, more parishioners joined the Parish Giving scheme, to give a total of 20, all but two from the Ascension, and a total income for the year of £19612 before tax recovery. Other planned giving income was £17251 for the Ascension, and £13096 for St Mary’s, so overall planned giving was around 30% higher than in 2021. In addition, we were very grateful to receive a substantial anonymous donation of £31000, which was added to the Legacy Fund for major expenditure.

It has been the practice in previous years for the Parish to pay less than one twelfth of its Common Fund each month, with a balancing top-up at the end of the year. This year, the total given was £36,000 (2021: £50,000), so there was no end of year top-up. This is still much less than we were paying before the pandemic.

At the end of the year, the amount outstanding on our loan from the diocese was £13674, a reduction of £11689 from the previous year. The legacy fund stood at £108,177.

I am pleased to report, that excluding the large donation, parish income exceeded expenditure by about £16,000, but this is mainly due to the reduced Common Fund contribution.

Colin McKenzie (Treasurer)

7 Reserves Policy

It is PCC policy that the value of unrestricted funds should not exceed the value of approximately six months’ unrestricted payments. The balances at 31[st] December 2022 comply with this policy.

It is PCC policy to invest funds not immediately required with the Church of England Central Board of Finance.

----- Start of picture text -----
Revd Simon Reed: _____
----- End of picture text -----

Independent Examiner’s report

Accounts for the year ended 31[st] December 2022 Respective responsibilities of the Trustees and the examiner

The charity’s trustees are responsible for the preparation of the accounts and they consider that an audit is not required for the year under section 144(2) of the Charities Act 2011 (the Charities 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 procedures laid down in the general directions given by the Charity Commission (under section 145(5)(b) of the Charities Act, and

to state whether particular matters have come to my attention.

Basis of the Independent Examiner’s statement

My examination was carried out in accordance with the 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 these records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from the trustees concerning such matters. The procedures undertaken do not provide all the evidence that would be required for 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 matter has 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 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.

Date: 19[th] April 2023

Signed:

Stephen Hendy

Page 1

Statement of Financial Activities

UnrestrictedDesignatedRestrictedEndowment
TotalPrior year
funds
funds
funds
funds
fundstotal funds
UnrestrictedDesignatedRestrictedEndowment
TotalPrior year
funds
funds
funds
funds
fundstotal funds
Income and endowments from:
Giving
CoA 40,858
31,000
250

72,108
29,730
St M 11,485



11,485
15,813
Parish 5,298

460

5,758
33,604
Tax Recovery
CoA 3,446



3,446
6,717
St M 2,619



2,619
3,388
Church Halls
CoA 38,352



38,352
22,541
St M 6,037



6,037
3,038
Other income




344
CoA 6,098



6,098
2,187
St M 6,940



6,940
2,375
Parish 5,728
900


6,628
3,597
Total income 126,861
31,900
710

159,471
123,333
Expenditure on:
Churches 591



591
CoA 14,193



14,193
10,790
St M 20,463



20,463
16,409
Church Halls
CoA 14,891



14,891
5,263
Parish Staf 5,384



5,384
6,392
Work of the Church 51,645

1,348

52,993
68,507
Miscellaneous 2,846
468
(156)

3,158
5,637
Total expenditure 110,014
468
1,191

111,673
112,998
Net income / (expenditure) resources
before transfer
16,847
31,432
(482)

47,797
10,335
Transfers
Gross transfers between funds - in

8,025

8,025
250
Gross transfers between funds - out (200)
(7,825)


(8,025)
(250)
Other recognised gains / losses
Net movement in funds 16,647
23,606
7,544

47,797
10,335
Total funds brought forward 11,526
84,571
(19,868)

76,228
65,894
Total funds carried forward 28,173
108,177
(12,325)

124,026
76,228

Page 2

Balance sheet

Class and code
Description
This year
Last year
Current assets
6501
HSBC current account

29,044
6502
Co-Op Bank
23,514
6505
Bank deposit account

6510
CCLA (CBF) deposit account
84,187
47,737
6590
Cash in hand

2,320
6595
Tax Reclaim
34,430
30,169
Z05
Accounts Receivable

477
Total Current assets 142,131
109,746
Liabilities
6699
Agency collections
952
737
9902
LDF Loan
13,674
25,363
Z04
Accounts Payable
3,479
7,256
Total Liabilities 18,105
33,356
Net Asset surplus(defcit) 124,026
76,390
Reserves
Excess / (defcit) to date 47,635
10,335
Z01
Starting balances
76,390
66,056
Total Reserves 124,026
76,390
Represented by funds
Unrestricted 28,173
11,526
Designated 108,177
84,571
Restricted (12,325)
(19,868)
Endowment
Total 124,026
76,228

Signed

Signature ___ ___ Name ___ __ Position ___ ____ Date ___ _______

Page 3

Fund movement by type

Opening Incoming Outgoing TransfersGains/losses Closing

Opening Incoming Outgoing TransfersGains/losses Closing
ARepair - Ascension Repair Fun
Restricted (1,117)




(1,117)
Sub-total for ARepair (1,117)




(1,117)
Legacy - Legacy Fund
Designated 84,571
31,900
468
(7,825)

108,177
Sub-total for Legacy 84,571
31,900
468
(7,825)

108,177
Mission - Mission Fund
Restricted
460
560


(101)
Sub-total for Mission
460
560


(101)
Pastoral - Parish Pastoral Fund
Restricted 1,355
250

200

1,805
Sub-total for Pastoral 1,355
250

200

1,805
Rest - St Mary's Restoration
Restricted (22,159)

(156)
7,825

(14,177)
Sub-total for Rest (22,159)

(156)
7,825

(14,177)
Synod - Deanery Synod Grant
Restricted 2,052

788


1,264
Sub-total for Synod 2,052

788


1,264
General - General fund
Unrestricted 11,526
126,861
110,014
(200)

28,173
Sub-total for General 11,526
126,861
110,014
(200)

28,173
Grand total 76,228
159,471
111,673


124,026

Analysis of income and expenditure

Total
Unrestricted Designated Restricted
Endowment This year Last year
INCOME AND ENDOWMENTS
Giving - CoA
CoA Planned Giving 13,805 13,805 25,457
PGS Giving 19,612 19,612 1,031
CoA Gift Aid 80
CoA Loose plate collections 310 310 1,335
CoA Unrestricted Donations 2,273 31,000 33,273 1,370
CoA Restricted Donations 250 250 200
Tax recovered on PGS Giving 4,858 4,858 258
COA
Total 40,858 31,000 250 72,108 29,730
Giving - St M
St M Planned Giving 10,477 10,477 12,229
St M Gift Aid 424 424 411
St M Loose plate collections 546 546 513
St M Unrestricted Donations 38 38 2,640
St M Restricted Donations 20
Total 11,485 11,485 15,813

Page 4

Giving - Parish
Other planned giving
Parish Restricted Donations
On Line donations
Donations to Mission
Legacies
Total
Tax Recovery - CoA
CoA Tax Recovered on Planned
Giving
Total
Tax Recovery - St M
St M Tax Recovered on Planned
Giving
Total
Church Halls - CoA
CoA Church hall lettings
Total
Church Halls - St M
St M Church hall lettings
Total
Other income
Insurance claims
Total
Other income - CoA
CoA Fundraising/Events
CoA Church Lettings
CoA Welcome Area Lettings
Total
Other income - St M
St M Fundraising/Events
St M Church Lettings
Total
Other income - Parish
Non-recurring one-of grants
Other funds generated
Parish Magazine
Parish Fundraising/Events
Bank and building society
interest
Fees for weddings and funerals
Magazine income - advertising
Parish magazine sales
Unidentifed Income
5,298



5,298
5,196





1,900





10


460

460





26,498
5,298

460

5,758
33,604
3,446



3,446
6,717
3,446



3,446
6,717
2,619



2,619
3,388
2,619



2,619
3,388
38,352



38,352
22,541
38,352



38,352
22,541
6,037



6,037
3,038
6,037



6,037
3,038





344





344
2,304



2,304
650
3,704



3,704
1,537
90



90
6,098



6,098
2,187
2,114



2,114
520
4,826



4,826
1,855
6,940



6,940
2,375
4,641



4,641
2,100
(421)



(421)
24





138
937



937
1,556

900


900
6
50



50
(1,389)
106



106
160
415



415
300





702
Total 5,728
900


6,628
3,597
INCOME TOTAL 126,861
31,900
710

159,471
123,333

Page 5

EXPENDITURE

Churches
Costs of stewardship campaign
Costs of fetes & other events
Total
Churches - CoA
COA Restricted Donations
Expenditure
CoA Church Running - Upkeep of
Services
CoA Church running - electric
CoA Church running - gas
CoA Church running - water
CoA Church running - Insurance
CoA Church maintenance
CoA Church Running - Equipment
CoA Church Running - Cleaning
CoA Site - Equipment
Total
Churches - St M
StM Church Running -upkeep of
services
St M Church running - electric
St M Church Running - gas
St M Church Running -water
St M Church Running - insurance
St M Church Running -
Maintenance
St M Church Running -
equipment
St M Church Running - Misc
St M Church Running - cleaning
St M Church Running -
Consumables and ge
St M Site - routine maintenenace
StM Fundraising Costs
Total
Church Halls - CoA
CoA Hall running - Electricity
CoA Hall running - gas
CoA Hall running - insurance
CoA Hall running - maintenance
CoA Hall running - Hall Booking
Secretary
CoA Hall running - Cleaning
Total
Parish Staf
Working expenses - Vicar
Book Allowance - Vicar
57



57
534



534
591



591






2,000
9



9
220
1,319



1,319

5,457



5,457
2,584
542



542

1,756



1,756
1,422
3,839



3,839
1,462
136



136
2,135
993



993
967
141



141
14,193



14,193
10,790
30



30
50
5,036



5,036

564



564
326
230



230
707
4,904



4,904
4,664
5,934



5,934
6,950
1,160



1,160
2,109
120



120
38
1,734



1,734
1,501
235



235
62
204



204
313



313
20,463



20,463
16,409
1,505



1,505

7,137



7,137
1,542
1,460



1,460
1,678
2,499



2,499
495
773



773
1,517



1,517
1,549
14,891



14,891
5,263
350



350
1,033
120



120

Page 6

Housing - Vicar
Housing Community Minister
Secretarial Support
Total
Work of the Church
Education
Youth Work Expenses
Outreach/Mission
Children’s Work
Upkeep of services
COA Organist
St M Keyboard player
Common Fund
Charitable giving
Church ofce - telephone
Bookkeeping
Governance costs
examination/audit fee
Total
Miscellaneous
Administration - Bank charges
Administration - Telephone
Administration - Ofce Supplies
Administration - Misc
Misc/Subs/Licenses
Printing costs
Loan Interest





337





343
4,914



4,914
4,680
5,384



5,384
6,392





17





1,118
572

1,348

1,920

362



362
727
405



405
144
6,141



6,141
6,208
2,417



2,417
2,232
36,000



36,000
50,000
2,800



2,800
4,503
36



36

2,292



2,292
2,708
620



620
850
51,645

1,348

52,993
68,507
156



156
12
767



767
873
563



563
482
(1,112)



(1,112)
1,238
451



451
295
2,022



2,022
1,799

468
(156)

312
938
Total 2,846
468
(156)

3,158
5,637
EXPENDITURE TOTAL 110,014
468
1,191

111,673
112,998
GRAND TOTAL 16,847
31,432
(482)

47,797
10,335

Page 7

Independent Examiner’s report

Accounts for the year ended 31[st] December 2022 Respective responsibilities of the Trustees and the examiner

The charity’s trustees are responsible for the preparation of the accounts and they consider that an audit is not required for the year under section 144(2) of the Charities Act 2011 (the Charities 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 procedures laid down in the general directions given by the Charity Commission (under section 145(5)(b) of the Charities Act, and

to state whether particular matters have come to my attention.

Basis of the Independent Examiner’s statement

My examination was carried out in accordance with the 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 these records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from the trustees concerning such matters. The procedures undertaken do not provide all the evidence that would be required for 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 matter has 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 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.

Date: 19[th] April 2023

Signed:

Stephen Hendy

Page 1

Statement of Financial Activities

UnrestrictedDesignatedRestrictedEndowment
TotalPrior year
funds
funds
funds
funds
fundstotal funds
UnrestrictedDesignatedRestrictedEndowment
TotalPrior year
funds
funds
funds
funds
fundstotal funds
Income and endowments from:
Giving
CoA 40,858
31,000
250

72,108
29,730
St M 11,485



11,485
15,813
Parish 5,298

460

5,758
33,604
Tax Recovery
CoA 3,446



3,446
6,717
St M 2,619



2,619
3,388
Church Halls
CoA 38,352



38,352
22,541
St M 6,037



6,037
3,038
Other income




344
CoA 6,098



6,098
2,187
St M 6,940



6,940
2,375
Parish 5,728
900


6,628
3,597
Total income 126,861
31,900
710

159,471
123,333
Expenditure on:
Churches 591



591
CoA 14,193



14,193
10,790
St M 20,463



20,463
16,409
Church Halls
CoA 14,891



14,891
5,263
Parish Staf 5,384



5,384
6,392
Work of the Church 51,645

1,348

52,993
68,507
Miscellaneous 2,846
468
(156)

3,158
5,637
Total expenditure 110,014
468
1,191

111,673
112,998
Net income / (expenditure) resources
before transfer
16,847
31,432
(482)

47,797
10,335
Transfers
Gross transfers between funds - in

8,025

8,025
250
Gross transfers between funds - out (200)
(7,825)


(8,025)
(250)
Other recognised gains / losses
Net movement in funds 16,647
23,606
7,544

47,797
10,335
Total funds brought forward 11,526
84,571
(19,868)

76,228
65,894
Total funds carried forward 28,173
108,177
(12,325)

124,026
76,228

Page 2

Balance sheet

Class and code
Description
This year
Last year
Current assets
6501
HSBC current account

29,044
6502
Co-Op Bank
23,514
6505
Bank deposit account

6510
CCLA (CBF) deposit account
84,187
47,737
6590
Cash in hand

2,320
6595
Tax Reclaim
34,430
30,169
Z05
Accounts Receivable

477
Total Current assets 142,131
109,746
Liabilities
6699
Agency collections
952
737
9902
LDF Loan
13,674
25,363
Z04
Accounts Payable
3,479
7,256
Total Liabilities 18,105
33,356
Net Asset surplus(defcit) 124,026
76,390
Reserves
Excess / (defcit) to date 47,635
10,335
Z01
Starting balances
76,390
66,056
Total Reserves 124,026
76,390
Represented by funds
Unrestricted 28,173
11,526
Designated 108,177
84,571
Restricted (12,325)
(19,868)
Endowment
Total 124,026
76,228

Signed

Signature ___ ___ Name ___ __ Position ___ ____ Date ___ _______

Page 3

Fund movement by type

Opening Incoming Outgoing TransfersGains/losses Closing

Opening Incoming Outgoing TransfersGains/losses Closing
ARepair - Ascension Repair Fun
Restricted (1,117)




(1,117)
Sub-total for ARepair (1,117)




(1,117)
Legacy - Legacy Fund
Designated 84,571
31,900
468
(7,825)

108,177
Sub-total for Legacy 84,571
31,900
468
(7,825)

108,177
Mission - Mission Fund
Restricted
460
560


(101)
Sub-total for Mission
460
560


(101)
Pastoral - Parish Pastoral Fund
Restricted 1,355
250

200

1,805
Sub-total for Pastoral 1,355
250

200

1,805
Rest - St Mary's Restoration
Restricted (22,159)

(156)
7,825

(14,177)
Sub-total for Rest (22,159)

(156)
7,825

(14,177)
Synod - Deanery Synod Grant
Restricted 2,052

788


1,264
Sub-total for Synod 2,052

788


1,264
General - General fund
Unrestricted 11,526
126,861
110,014
(200)

28,173
Sub-total for General 11,526
126,861
110,014
(200)

28,173
Grand total 76,228
159,471
111,673


124,026

Analysis of income and expenditure

Total
Unrestricted Designated Restricted
Endowment This year Last year
INCOME AND ENDOWMENTS
Giving - CoA
CoA Planned Giving 13,805 13,805 25,457
PGS Giving 19,612 19,612 1,031
CoA Gift Aid 80
CoA Loose plate collections 310 310 1,335
CoA Unrestricted Donations 2,273 31,000 33,273 1,370
CoA Restricted Donations 250 250 200
Tax recovered on PGS Giving 4,858 4,858 258
COA
Total 40,858 31,000 250 72,108 29,730
Giving - St M
St M Planned Giving 10,477 10,477 12,229
St M Gift Aid 424 424 411
St M Loose plate collections 546 546 513
St M Unrestricted Donations 38 38 2,640
St M Restricted Donations 20
Total 11,485 11,485 15,813

Page 4

Giving - Parish
Other planned giving
Parish Restricted Donations
On Line donations
Donations to Mission
Legacies
Total
Tax Recovery - CoA
CoA Tax Recovered on Planned
Giving
Total
Tax Recovery - St M
St M Tax Recovered on Planned
Giving
Total
Church Halls - CoA
CoA Church hall lettings
Total
Church Halls - St M
St M Church hall lettings
Total
Other income
Insurance claims
Total
Other income - CoA
CoA Fundraising/Events
CoA Church Lettings
CoA Welcome Area Lettings
Total
Other income - St M
St M Fundraising/Events
St M Church Lettings
Total
Other income - Parish
Non-recurring one-of grants
Other funds generated
Parish Magazine
Parish Fundraising/Events
Bank and building society
interest
Fees for weddings and funerals
Magazine income - advertising
Parish magazine sales
Unidentifed Income
5,298



5,298
5,196





1,900





10


460

460





26,498
5,298

460

5,758
33,604
3,446



3,446
6,717
3,446



3,446
6,717
2,619



2,619
3,388
2,619



2,619
3,388
38,352



38,352
22,541
38,352



38,352
22,541
6,037



6,037
3,038
6,037



6,037
3,038





344





344
2,304



2,304
650
3,704



3,704
1,537
90



90
6,098



6,098
2,187
2,114



2,114
520
4,826



4,826
1,855
6,940



6,940
2,375
4,641



4,641
2,100
(421)



(421)
24





138
937



937
1,556

900


900
6
50



50
(1,389)
106



106
160
415



415
300





702
Total 5,728
900


6,628
3,597
INCOME TOTAL 126,861
31,900
710

159,471
123,333

Page 5

EXPENDITURE

Churches
Costs of stewardship campaign
Costs of fetes & other events
Total
Churches - CoA
COA Restricted Donations
Expenditure
CoA Church Running - Upkeep of
Services
CoA Church running - electric
CoA Church running - gas
CoA Church running - water
CoA Church running - Insurance
CoA Church maintenance
CoA Church Running - Equipment
CoA Church Running - Cleaning
CoA Site - Equipment
Total
Churches - St M
StM Church Running -upkeep of
services
St M Church running - electric
St M Church Running - gas
St M Church Running -water
St M Church Running - insurance
St M Church Running -
Maintenance
St M Church Running -
equipment
St M Church Running - Misc
St M Church Running - cleaning
St M Church Running -
Consumables and ge
St M Site - routine maintenenace
StM Fundraising Costs
Total
Church Halls - CoA
CoA Hall running - Electricity
CoA Hall running - gas
CoA Hall running - insurance
CoA Hall running - maintenance
CoA Hall running - Hall Booking
Secretary
CoA Hall running - Cleaning
Total
Parish Staf
Working expenses - Vicar
Book Allowance - Vicar
57



57
534



534
591



591






2,000
9



9
220
1,319



1,319

5,457



5,457
2,584
542



542

1,756



1,756
1,422
3,839



3,839
1,462
136



136
2,135
993



993
967
141



141
14,193



14,193
10,790
30



30
50
5,036



5,036

564



564
326
230



230
707
4,904



4,904
4,664
5,934



5,934
6,950
1,160



1,160
2,109
120



120
38
1,734



1,734
1,501
235



235
62
204



204
313



313
20,463



20,463
16,409
1,505



1,505

7,137



7,137
1,542
1,460



1,460
1,678
2,499



2,499
495
773



773
1,517



1,517
1,549
14,891



14,891
5,263
350



350
1,033
120



120

Page 6

Housing - Vicar
Housing Community Minister
Secretarial Support
Total
Work of the Church
Education
Youth Work Expenses
Outreach/Mission
Children’s Work
Upkeep of services
COA Organist
St M Keyboard player
Common Fund
Charitable giving
Church ofce - telephone
Bookkeeping
Governance costs
examination/audit fee
Total
Miscellaneous
Administration - Bank charges
Administration - Telephone
Administration - Ofce Supplies
Administration - Misc
Misc/Subs/Licenses
Printing costs
Loan Interest





337





343
4,914



4,914
4,680
5,384



5,384
6,392





17





1,118
572

1,348

1,920

362



362
727
405



405
144
6,141



6,141
6,208
2,417



2,417
2,232
36,000



36,000
50,000
2,800



2,800
4,503
36



36

2,292



2,292
2,708
620



620
850
51,645

1,348

52,993
68,507
156



156
12
767



767
873
563



563
482
(1,112)



(1,112)
1,238
451



451
295
2,022



2,022
1,799

468
(156)

312
938
Total 2,846
468
(156)

3,158
5,637
EXPENDITURE TOTAL 110,014
468
1,191

111,673
112,998
GRAND TOTAL 16,847
31,432
(482)

47,797
10,335

Page 7