| PCC members | PCC members | who | have served &om I January | have served &om I January | 2020 until the date this report was approved are: | 2020 until the date this report was approved are: |
|---|---|---|---|---|---|---|
| Incumbent: | The | Rev'd Gary Townsend | (resigned 31January 2021) | |||
| Associate | Priest: | The | Rev'd Gary Tubbs (resigned 28March 2021) | |||
| Wardens: | Mr | Simon Pilcher | Chairman | |||
| Mr | Richard Peake | |||||
| Elected Members: | Mrs | Cathy Ward | ||||
| Mrs | lsobel Brooks | |||||
| Mr Roger Hughes-Penney | Treasurer | |||||
| Mr | James Pimblett | |||||
| Mrs Sarah Nye (resigned 21 | February 2021) | |||||
| Mr | Richard Hurry | |||||
| Mrs | Sandie Turner | |||||
| Mrs | Annabel Cottam (appointed 26October 2020) |
|||||
| Mr | Malcolm McFrederick (appointed 26October 2020) | |||||
| Mrs | Shirley Wilcock (appointed 26October 2020) | |||||
| Mr | Justin Brister (appointed | 26October 2020) | ||||
| Co-opted | The | Rev'd Stephen Baziinton | ||||
| Member: | ||||||
| Secretary | Mrs | Shirley Wilcock | ||||
| Professional | Advisors | |||||
| .Bankers | Barclays Bank Pic | Leicester LE872BB | ||||
| Investment | Maoagers | Ru6er LLP | 80Victoria Street, London, SWIE5JL | |||
| Structure, | goveraance | aad raanagement |
| Unrestricted | Restricted | Endowmeat | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2020 | 2019 | ||||
| Notes | K | 8 | 8 | 0 | ||||
| Income | ||||||||
| Donations | 2(a) | 2,286 | 115,837 | 11$,123 | 173,675 | |||
| Investments | 2(b) | 32 | 14,871 | 14)910 | 20,407 | |||
| Charitable activities |
2(c) | 636 | 5,477 | 6,113 | 1,915 | |||
| Other incoiue | 2(d) | 5,360 | 5460 | 1,541 | ||||
| Total income | 2,954 | 141,545 | 7 | 144,506 | 197,538 | |||
| Kxpeaditure | ||||||||
| Charitable activities |
3(a) | 312 | 190,559 | 190,871 | 190,360 | |||
| Other costs | 3(b) | 16,814 | 16' 14 | 14,926 | ||||
| Total expeaditure | 312 | 207,373 | 207,685 | 205+86 | ||||
| Net income/(expenditure) investment gaias |
before | 2,642 | (65,828) | 7 | (63,179) | (7,748) | ||
| Net gains on iuveslments | 5(b) | 251,240 | 355 | 251~5 | 28,416 | |||
| Transfer between funds | (500) | 500 | ||||||
| Net income/(expenditure) movement offunds |
being | 2,142 | 185,912 | 362 | 188,416 | 20,668 | ||
| Total funds brought | forward | 15,572 | 2,108,317 | 5,196 | 2,129885 | 2,108,417 | ||
| Total funds carried forward | 17,714 | 2P94,229 | 5,558 | 2417,501 | 2,129,085 |
| Unrestricted | Restricted | Endowment | Total | Funds | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Fends | 2020 | 2019 | ||
| 8 | 8 | 8 | ||||
| 2(a) | Donattons | |||||
| Planned giving: | ||||||
| Gift Aid donations Tax recoverable |
250 241 |
69,775 16,080 |
70,025 16421 |
105,015 26,837 |
||
| Other | 360 | 12,375 | 12,735 | 20,235 | ||
| Collections (open plate) | 1,435 | 189 | 1624 | 5818 | ||
| Grant &om Ugley to Benefice Donations, appeals etc |
1-5,000 2418 |
15,000 2418 |
5,000 10770 |
|||
| 2,286 | 115,837 | 118&123 | 173,675 | |||
| 2(b) | Invesnnents | |||||
| Dividends and interest including tax recoverable |
32 | 10,071 | 7 | 10,110 | 15,607 | |
| Rental income | 4800 | 4,800 | 4800 | |||
| 32 | 14,871 | 7 | 14,910 | 20,407 | ||
| 2(c) | Charitable activities |
|||||
| Fees fiom weddings etc Benefice Weekend Away |
636 | 5477 | 636 5477 |
1,915 | ||
| 636 | 5477 | 6113 | 1915 | |||
| 2(d) | Otherincome | 5,360 | 5460 | 1,541 | ||
| Total income | 2,954 | 141,545 | 7 | 144&506 | 197,538 |
| Inco | me (prior year) | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Funds | ||||
| Funds | Funds | Funds | 2019 | 201$ | ||||
| 0 | 8 | |||||||
| 2(a) | Donations | |||||||
| Planned giving: | ||||||||
| Gift Aid donations | 290 | 104,725 | 105,015 | 100,426 | ||||
| Taxrecoverable | 444 | 26,393 | 26')37 | 25,915 | ||||
| Other | 110 | 20,125 | 20335 | 12,090 | ||||
| Collections (open plate) | 4,156 | 1,662 | 5,818 | 5,441 | ||||
| Grant from Ugley to Benefice | 5,000 | 5,000 | ||||||
| Donations, appeals etc |
10770 | 10770 | 595 | |||||
| 5,000 | 168,675 | 173,675 | 144,467 | |||||
| 2(b) | Investments | |||||||
| Dividends and interest including tsx recoverable |
82 | 15,522 | 3 | 15di07 | 14,042 | |||
| Rental income | 4800 | 4800 | 7844 | |||||
| 82 | 20,322 | 3 | 20,407 | 21,886 | ||||
| 2(c) | Charitable activities |
|||||||
| Fees finm weddings | etc | 1,915 | 1tt15 | 1,412 | ||||
| Parish Weekend | 3405 | |||||||
| 1 | 915 | 1 15 | 4 817 | |||||
| 2(d) | Other income | 1,541 | 75 | |||||
| Total income | 6 tt97 | 190,538 | 3 | 197,538 | 171,245 |
| Unrestricted | Unrestricted | Restricted | Endowment | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Fends | Fends | 2020 | 2019 | ||||
| 8 | 8 | ||||||||
| 3(a) | Charitable activities |
||||||||
| Mission and charitable giving | 10,400 | 10,400 | 11,080 | ||||||
| Parish Share | $0,519 | 80419 | 71371 | ||||||
| Employment costs |
4(a) | 54,342 | 54442 | 53,084 | |||||
| Employees' expenses |
6,456 | 6,456 | 7,600 | ||||||
| Conferences | 144 | ||||||||
| Office bb Hall | 4,892 | 43(92 | 4,962 | ||||||
| Church running expenses |
4,663 | 4,663 | 7,449 | ||||||
| Church maintenance | 33 | 1,737 | 1,770 | 2,737 | |||||
| Church buildings repairs Upkeep ofservices |
279 | 13,72$ 649 | 13,728 928 |
20,407 4,388 |
|||||
| Evangelism | 32 | ||||||||
| Equipment | 153 | 153 | 296 | ||||||
| Benefice Weekend | Away | 5,13$ | 5,138 | ||||||
| Sundry | ?„890 | 2,$90 | 969 | ||||||
| Depreciation | 4406 | 4,206 | 5457 | ||||||
| Governance | 7$6 | 786 | 6$4 | ||||||
| 312 | 190559 | 190871 | 190 60 | ||||||
| 3(b) | Other casts | ||||||||
| Properly running |
2,685 | 2,685 | 2,770 | ||||||
| Investment management |
fees | 14129 | 14,129 | 12156 | |||||
| 16,$14 | 16,814 | 14,926 | |||||||
| Total.Expenditare | 312 | 207373 | 207,685 | 205il86 |
| Uarestricte | Restricted | Endovvm eat | Total | quads | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2019 | 2018 | |||||
| 8 | 8 | 8 | |||||||
| 3(a) | Charilable aclivi |
lies | |||||||
| Mission and charitable | giving | 11,080 | 11,080 | 13,715 | |||||
| Parish Share | 71371 | 71,271 | 69,357 | ||||||
| Employment costs |
4(a) | 53,084 | 53,084 | 52,662 | |||||
| Expenses | 7,600 | 7i600 | 6,214 | ||||||
| Conferences Office bb Hall costs |
144 4,962 |
144 ~2 |
240 6,955 |
||||||
| Church running | expenses | 7,449 | 7,449 | 6,254 | |||||
| Church maintenance | 2,737 | 2i737 | 5,055 | ||||||
| Church buildings repairs Upkeep ofservices |
427 | 20,407 3,961 |
20,407 4488 |
13,614 1,407 |
|||||
| Evangelism | 32 | 32 | |||||||
| Equipment | 296 | 296 | 191 | ||||||
| Parish Weekend | costs | 3,658 | |||||||
| Sundry costs | 225 | 744 | 969 | 989 | |||||
| Depreciation | 5,257 | 5457 | |||||||
| Governance costs |
684 | 684 | 548 | ||||||
| 684 | 189676 | 190 0 |
180859 | ||||||
| 3(b) | Other costs | ||||||||
| Property running | costs | 2,770 | 2,770 | 7,427 | |||||
| Investment management |
fees | 12156 | 12156 | 12925 | |||||
| 14,926 | 14,926 | 20,352 | |||||||
| Total Expenditure | 684 | 204,602 | 205/86 | 201411 |
| Unrestricted | Restricted | Endowment | Total | Fuads | |||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Feuds | 2020 | 2019 | |||
| 0 | f. | f. | |||||
| Salaries | 42,070 | 42,070 | 41,129 | ||||
| National | insurance | contributions | 2,454 | 2354 | 2,331 | ||
| Pension | contributions | 9818 | 9818 | 9624 | |||
| 54 342 | 54,342 | 53,084 |
| ) Tangible | |
|---|---|
| Equtpmeatl | |
| Furniture | |
| 0 | |
| Cost | |
| At start ofyear | 29,613 |
| Additions | |
| Disposals | |
| At cnd ofyear | 29613 |
| Depreciation | |
| At start ofyear | 8,585 |
| Charge in the year | 4,206 |
| Disposals | |
| At end ofyear | 12791 |
| Net book value | |
| at end ofyear | 16,822 |
| At 31December 2019 | 21,028 |
| 2020 | 2019 | ||
|---|---|---|---|
| 8 | |||
| At market valse | |||
| Securities and invested cash | 1,807~4 | 1,545,307 | |
| UK lnveslment | propernes | 139434 | 128,687 |
| 1,946,718 | 1,673,994 |
| Market value at start ofyear | 1,673,994 | 1,821,707 |
|---|---|---|
| Disposals at carrying value | (505,094) | (961,061) |
| Purchases atcost | 526it21 | 784,931 |
| Net gains/(losses) on investments |
251,597 | 28,417 |
| Carrying value at end ofyear |
1,946,718 | 1,673,994 |
| Gift Aid tax recoverable | Gift Aid tax recoverable | 341 | 2,820 |
|---|---|---|---|
| Prepayments | st accrued income | 1,112 | 1,974 |
| Other debtors | 1di53 | 272 | |
| 2,506 | 5,066 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| 8 | |||||
| Accruals | aud | deferred | income | 3,811 | 8,344 |
| Creditors | 6428 | 19,959 | |||
| 10&439 | 28,303 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJrm 2020 | galas | 31Dec2020 | |||||
| 8 | 0 | 0 | |||||
| Unrestricted | funds | ||||||
| General | 15472 | 2g54 | (312) | (500) | 17,714 | ||
| Restricted funds | |||||||
| Vicar's Discretionary | ?,409 | (250) | 2,159 | ||||
| HEU Benefice | 1714(13 | 118,787 | (160,153) | 500 | 130 rr47 | ||
| Fabric | 11,164 | 152 | 11@16 | ||||
| Benefice weekead | 2,100 | 5,477 | (5,138) | 2,439 | |||
| Children snd Work |
Youth | 729 | (200) | 529 | |||
| Overs | 197 | 197 | |||||
| Bannehr | 371,164 | 2,398 | (976) | 56,973 | 429~9 | ||
| Winmill | 1441,150 | 12,321 | (40,659) | 194371 | 1,707,083 | ||
| Pimblett | 10,000 | 10,000 | |||||
| 2,108@17 | 141+44 | (207476) | 251~ | 500 | 289~829 | ||
| Eadowment | funds | ||||||
| Ormerod | lvt06 | 97 | 1403 | ||||
| Pilkington | 3,681 | 253 | 3„rr34 | ||||
| Chancel tithe | 109 | 5 | 121 | ||||
| 5,196 | 7 | 355 | 5,558 | ||||
| Total fuads | 2,129,085 | 144~5 | (207,688) | 251,599 | 2417r501 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJan 2019 | 31Dec2019 | ||||||
| Unrestricted | fuads | ||||||
| General | 14)259 | 6,997 | (684) | (5,000) | |||
| Restricted funds | |||||||
| HEU Benefice | 151,607 | 168496 | (153,090) | 5000 | 171)813 | ||
| Fabric | 11,016 | 148 | 11,164 | ||||
| Benefice weekend | 2,100 | 2,100 | |||||
| Children sud | Youth | ||||||
| Work | 1,541 | (812) | 729 | ||||
| Overs | 197 | 197 | |||||
| Bsnuehr | 345,625 | 4,507 | (829) | 21,861 | 371,164 | ||
| Wiumifi | I569439 | 16,047 | (49,872) | 5,736 | 1,541,150 | ||
| Pimblett | 10,000 | 10)000 | |||||
| 2,089,784 | 190)539 | (204403) | 27,597 | 5,000 | 2)108@17 | ||
| Endowment | funds | ||||||
| Ormemd | 1,184 | 222 | 1,406 | ||||
| Pilkinglon | 3,101 | 580 | 3,681 | ||||
| Chancel tithe | 89 | 17 | 109 | ||||
| 4,374 | $19 | 5,196 | |||||
| Total funds | 2,108,417 | 197~9 | (205/87) | 28,416 | 2,129,0$5 |
| Unrestricted | Restricted | Endowment | ||
|---|---|---|---|---|
| funds | funds | fuads | Total | |
| g | K | |||
| Tangible fixed assets | 16,822 | 16JI22 | ||
| Investment assets |
1,941,160 | 5,558 | 1,946,718 | |
| Net current assets | 17,714 | 336,247 | 353,961 | |
| Total funds at31December 2020 | 17,714 | 2+94)229 | 5458 | 2)317401 |
| Tangible fixed assets | 21,028 | 21,028 | ||
| Investment assets Net current assets |
15572 | 1,668,798 418491 |
5,196 | 1,673,994 434063 |
| Total funds at31December 2019 |
| PCC members | PCC members | who | have served &om I January | have served &om I January | 2020 until the date this report was approved are: | 2020 until the date this report was approved are: |
|---|---|---|---|---|---|---|
| Incumbent: | The | Rev'd Gary Townsend | (resigned 31January 2021) | |||
| Associate | Priest: | The | Rev'd Gary Tubbs (resigned 28March 2021) | |||
| Wardens: | Mr | Simon Pilcher | Chairman | |||
| Mr | Richard Peake | |||||
| Elected Members: | Mrs | Cathy Ward | ||||
| Mrs | lsobel Brooks | |||||
| Mr Roger Hughes-Penney | Treasurer | |||||
| Mr | James Pimblett | |||||
| Mrs Sarah Nye (resigned 21 | February 2021) | |||||
| Mr | Richard Hurry | |||||
| Mrs | Sandie Turner | |||||
| Mrs | Annabel Cottam (appointed 26October 2020) |
|||||
| Mr | Malcolm McFrederick (appointed 26October 2020) | |||||
| Mrs | Shirley Wilcock (appointed 26October 2020) | |||||
| Mr | Justin Brister (appointed | 26October 2020) | ||||
| Co-opted | The | Rev'd Stephen Baziinton | ||||
| Member: | ||||||
| Secretary | Mrs | Shirley Wilcock | ||||
| Professional | Advisors | |||||
| .Bankers | Barclays Bank Pic | Leicester LE872BB | ||||
| Investment | Maoagers | Ru6er LLP | 80Victoria Street, London, SWIE5JL | |||
| Structure, | goveraance | aad raanagement |
| Unrestricted | Restricted | Endowmeat | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2020 | 2019 | ||||
| Notes | K | 8 | 8 | 0 | ||||
| Income | ||||||||
| Donations | 2(a) | 2,286 | 115,837 | 11$,123 | 173,675 | |||
| Investments | 2(b) | 32 | 14,871 | 14)910 | 20,407 | |||
| Charitable activities |
2(c) | 636 | 5,477 | 6,113 | 1,915 | |||
| Other incoiue | 2(d) | 5,360 | 5460 | 1,541 | ||||
| Total income | 2,954 | 141,545 | 7 | 144,506 | 197,538 | |||
| Kxpeaditure | ||||||||
| Charitable activities |
3(a) | 312 | 190,559 | 190,871 | 190,360 | |||
| Other costs | 3(b) | 16,814 | 16' 14 | 14,926 | ||||
| Total expeaditure | 312 | 207,373 | 207,685 | 205+86 | ||||
| Net income/(expenditure) investment gaias |
before | 2,642 | (65,828) | 7 | (63,179) | (7,748) | ||
| Net gains on iuveslments | 5(b) | 251,240 | 355 | 251~5 | 28,416 | |||
| Transfer between funds | (500) | 500 | ||||||
| Net income/(expenditure) movement offunds |
being | 2,142 | 185,912 | 362 | 188,416 | 20,668 | ||
| Total funds brought | forward | 15,572 | 2,108,317 | 5,196 | 2,129885 | 2,108,417 | ||
| Total funds carried forward | 17,714 | 2P94,229 | 5,558 | 2417,501 | 2,129,085 |
| Unrestricted | Restricted | Endowment | Total | Funds | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Fends | 2020 | 2019 | ||
| 8 | 8 | 8 | ||||
| 2(a) | Donattons | |||||
| Planned giving: | ||||||
| Gift Aid donations Tax recoverable |
250 241 |
69,775 16,080 |
70,025 16421 |
105,015 26,837 |
||
| Other | 360 | 12,375 | 12,735 | 20,235 | ||
| Collections (open plate) | 1,435 | 189 | 1624 | 5818 | ||
| Grant &om Ugley to Benefice Donations, appeals etc |
1-5,000 2418 |
15,000 2418 |
5,000 10770 |
|||
| 2,286 | 115,837 | 118&123 | 173,675 | |||
| 2(b) | Invesnnents | |||||
| Dividends and interest including tax recoverable |
32 | 10,071 | 7 | 10,110 | 15,607 | |
| Rental income | 4800 | 4,800 | 4800 | |||
| 32 | 14,871 | 7 | 14,910 | 20,407 | ||
| 2(c) | Charitable activities |
|||||
| Fees fiom weddings etc Benefice Weekend Away |
636 | 5477 | 636 5477 |
1,915 | ||
| 636 | 5477 | 6113 | 1915 | |||
| 2(d) | Otherincome | 5,360 | 5460 | 1,541 | ||
| Total income | 2,954 | 141,545 | 7 | 144&506 | 197,538 |
| Inco | me (prior year) | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Funds | ||||
| Funds | Funds | Funds | 2019 | 201$ | ||||
| 0 | 8 | |||||||
| 2(a) | Donations | |||||||
| Planned giving: | ||||||||
| Gift Aid donations | 290 | 104,725 | 105,015 | 100,426 | ||||
| Taxrecoverable | 444 | 26,393 | 26')37 | 25,915 | ||||
| Other | 110 | 20,125 | 20335 | 12,090 | ||||
| Collections (open plate) | 4,156 | 1,662 | 5,818 | 5,441 | ||||
| Grant from Ugley to Benefice | 5,000 | 5,000 | ||||||
| Donations, appeals etc |
10770 | 10770 | 595 | |||||
| 5,000 | 168,675 | 173,675 | 144,467 | |||||
| 2(b) | Investments | |||||||
| Dividends and interest including tsx recoverable |
82 | 15,522 | 3 | 15di07 | 14,042 | |||
| Rental income | 4800 | 4800 | 7844 | |||||
| 82 | 20,322 | 3 | 20,407 | 21,886 | ||||
| 2(c) | Charitable activities |
|||||||
| Fees finm weddings | etc | 1,915 | 1tt15 | 1,412 | ||||
| Parish Weekend | 3405 | |||||||
| 1 | 915 | 1 15 | 4 817 | |||||
| 2(d) | Other income | 1,541 | 75 | |||||
| Total income | 6 tt97 | 190,538 | 3 | 197,538 | 171,245 |
| Unrestricted | Unrestricted | Restricted | Endowment | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Fends | Fends | 2020 | 2019 | ||||
| 8 | 8 | ||||||||
| 3(a) | Charitable activities |
||||||||
| Mission and charitable giving | 10,400 | 10,400 | 11,080 | ||||||
| Parish Share | $0,519 | 80419 | 71371 | ||||||
| Employment costs |
4(a) | 54,342 | 54442 | 53,084 | |||||
| Employees' expenses |
6,456 | 6,456 | 7,600 | ||||||
| Conferences | 144 | ||||||||
| Office bb Hall | 4,892 | 43(92 | 4,962 | ||||||
| Church running expenses |
4,663 | 4,663 | 7,449 | ||||||
| Church maintenance | 33 | 1,737 | 1,770 | 2,737 | |||||
| Church buildings repairs Upkeep ofservices |
279 | 13,72$ 649 | 13,728 928 |
20,407 4,388 |
|||||
| Evangelism | 32 | ||||||||
| Equipment | 153 | 153 | 296 | ||||||
| Benefice Weekend | Away | 5,13$ | 5,138 | ||||||
| Sundry | ?„890 | 2,$90 | 969 | ||||||
| Depreciation | 4406 | 4,206 | 5457 | ||||||
| Governance | 7$6 | 786 | 6$4 | ||||||
| 312 | 190559 | 190871 | 190 60 | ||||||
| 3(b) | Other casts | ||||||||
| Properly running |
2,685 | 2,685 | 2,770 | ||||||
| Investment management |
fees | 14129 | 14,129 | 12156 | |||||
| 16,$14 | 16,814 | 14,926 | |||||||
| Total.Expenditare | 312 | 207373 | 207,685 | 205il86 |
| Uarestricte | Restricted | Endovvm eat | Total | quads | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2019 | 2018 | |||||
| 8 | 8 | 8 | |||||||
| 3(a) | Charilable aclivi |
lies | |||||||
| Mission and charitable | giving | 11,080 | 11,080 | 13,715 | |||||
| Parish Share | 71371 | 71,271 | 69,357 | ||||||
| Employment costs |
4(a) | 53,084 | 53,084 | 52,662 | |||||
| Expenses | 7,600 | 7i600 | 6,214 | ||||||
| Conferences Office bb Hall costs |
144 4,962 |
144 ~2 |
240 6,955 |
||||||
| Church running | expenses | 7,449 | 7,449 | 6,254 | |||||
| Church maintenance | 2,737 | 2i737 | 5,055 | ||||||
| Church buildings repairs Upkeep ofservices |
427 | 20,407 3,961 |
20,407 4488 |
13,614 1,407 |
|||||
| Evangelism | 32 | 32 | |||||||
| Equipment | 296 | 296 | 191 | ||||||
| Parish Weekend | costs | 3,658 | |||||||
| Sundry costs | 225 | 744 | 969 | 989 | |||||
| Depreciation | 5,257 | 5457 | |||||||
| Governance costs |
684 | 684 | 548 | ||||||
| 684 | 189676 | 190 0 |
180859 | ||||||
| 3(b) | Other costs | ||||||||
| Property running | costs | 2,770 | 2,770 | 7,427 | |||||
| Investment management |
fees | 12156 | 12156 | 12925 | |||||
| 14,926 | 14,926 | 20,352 | |||||||
| Total Expenditure | 684 | 204,602 | 205/86 | 201411 |
| Unrestricted | Restricted | Endowment | Total | Fuads | |||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Feuds | 2020 | 2019 | |||
| 0 | f. | f. | |||||
| Salaries | 42,070 | 42,070 | 41,129 | ||||
| National | insurance | contributions | 2,454 | 2354 | 2,331 | ||
| Pension | contributions | 9818 | 9818 | 9624 | |||
| 54 342 | 54,342 | 53,084 |
| ) Tangible | |
|---|---|
| Equtpmeatl | |
| Furniture | |
| 0 | |
| Cost | |
| At start ofyear | 29,613 |
| Additions | |
| Disposals | |
| At cnd ofyear | 29613 |
| Depreciation | |
| At start ofyear | 8,585 |
| Charge in the year | 4,206 |
| Disposals | |
| At end ofyear | 12791 |
| Net book value | |
| at end ofyear | 16,822 |
| At 31December 2019 | 21,028 |
| 2020 | 2019 | ||
|---|---|---|---|
| 8 | |||
| At market valse | |||
| Securities and invested cash | 1,807~4 | 1,545,307 | |
| UK lnveslment | propernes | 139434 | 128,687 |
| 1,946,718 | 1,673,994 |
| Market value at start ofyear | 1,673,994 | 1,821,707 |
|---|---|---|
| Disposals at carrying value | (505,094) | (961,061) |
| Purchases atcost | 526it21 | 784,931 |
| Net gains/(losses) on investments |
251,597 | 28,417 |
| Carrying value at end ofyear |
1,946,718 | 1,673,994 |
| Gift Aid tax recoverable | Gift Aid tax recoverable | 341 | 2,820 |
|---|---|---|---|
| Prepayments | st accrued income | 1,112 | 1,974 |
| Other debtors | 1di53 | 272 | |
| 2,506 | 5,066 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| 8 | |||||
| Accruals | aud | deferred | income | 3,811 | 8,344 |
| Creditors | 6428 | 19,959 | |||
| 10&439 | 28,303 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJrm 2020 | galas | 31Dec2020 | |||||
| 8 | 0 | 0 | |||||
| Unrestricted | funds | ||||||
| General | 15472 | 2g54 | (312) | (500) | 17,714 | ||
| Restricted funds | |||||||
| Vicar's Discretionary | ?,409 | (250) | 2,159 | ||||
| HEU Benefice | 1714(13 | 118,787 | (160,153) | 500 | 130 rr47 | ||
| Fabric | 11,164 | 152 | 11@16 | ||||
| Benefice weekead | 2,100 | 5,477 | (5,138) | 2,439 | |||
| Children snd Work |
Youth | 729 | (200) | 529 | |||
| Overs | 197 | 197 | |||||
| Bannehr | 371,164 | 2,398 | (976) | 56,973 | 429~9 | ||
| Winmill | 1441,150 | 12,321 | (40,659) | 194371 | 1,707,083 | ||
| Pimblett | 10,000 | 10,000 | |||||
| 2,108@17 | 141+44 | (207476) | 251~ | 500 | 289~829 | ||
| Eadowment | funds | ||||||
| Ormerod | lvt06 | 97 | 1403 | ||||
| Pilkington | 3,681 | 253 | 3„rr34 | ||||
| Chancel tithe | 109 | 5 | 121 | ||||
| 5,196 | 7 | 355 | 5,558 | ||||
| Total fuads | 2,129,085 | 144~5 | (207,688) | 251,599 | 2417r501 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJan 2019 | 31Dec2019 | ||||||
| Unrestricted | fuads | ||||||
| General | 14)259 | 6,997 | (684) | (5,000) | |||
| Restricted funds | |||||||
| HEU Benefice | 151,607 | 168496 | (153,090) | 5000 | 171)813 | ||
| Fabric | 11,016 | 148 | 11,164 | ||||
| Benefice weekend | 2,100 | 2,100 | |||||
| Children sud | Youth | ||||||
| Work | 1,541 | (812) | 729 | ||||
| Overs | 197 | 197 | |||||
| Bsnuehr | 345,625 | 4,507 | (829) | 21,861 | 371,164 | ||
| Wiumifi | I569439 | 16,047 | (49,872) | 5,736 | 1,541,150 | ||
| Pimblett | 10,000 | 10)000 | |||||
| 2,089,784 | 190)539 | (204403) | 27,597 | 5,000 | 2)108@17 | ||
| Endowment | funds | ||||||
| Ormemd | 1,184 | 222 | 1,406 | ||||
| Pilkinglon | 3,101 | 580 | 3,681 | ||||
| Chancel tithe | 89 | 17 | 109 | ||||
| 4,374 | $19 | 5,196 | |||||
| Total funds | 2,108,417 | 197~9 | (205/87) | 28,416 | 2,129,0$5 |
| Unrestricted | Restricted | Endowment | ||
|---|---|---|---|---|
| funds | funds | fuads | Total | |
| g | K | |||
| Tangible fixed assets | 16,822 | 16JI22 | ||
| Investment assets |
1,941,160 | 5,558 | 1,946,718 | |
| Net current assets | 17,714 | 336,247 | 353,961 | |
| Total funds at31December 2020 | 17,714 | 2+94)229 | 5458 | 2)317401 |
| Tangible fixed assets | 21,028 | 21,028 | ||
| Investment assets Net current assets |
15572 | 1,668,798 418491 |
5,196 | 1,673,994 434063 |
| Total funds at31December 2019 |
| PCC members | PCC members | who | have served &om I January | have served &om I January | 2020 until the date this report was approved are: | 2020 until the date this report was approved are: |
|---|---|---|---|---|---|---|
| Incumbent: | The | Rev'd Gary Townsend | (resigned 31January 2021) | |||
| Associate | Priest: | The | Rev'd Gary Tubbs (resigned 28March 2021) | |||
| Wardens: | Mr | Simon Pilcher | Chairman | |||
| Mr | Richard Peake | |||||
| Elected Members: | Mrs | Cathy Ward | ||||
| Mrs | lsobel Brooks | |||||
| Mr Roger Hughes-Penney | Treasurer | |||||
| Mr | James Pimblett | |||||
| Mrs Sarah Nye (resigned 21 | February 2021) | |||||
| Mr | Richard Hurry | |||||
| Mrs | Sandie Turner | |||||
| Mrs | Annabel Cottam (appointed 26October 2020) |
|||||
| Mr | Malcolm McFrederick (appointed 26October 2020) | |||||
| Mrs | Shirley Wilcock (appointed 26October 2020) | |||||
| Mr | Justin Brister (appointed | 26October 2020) | ||||
| Co-opted | The | Rev'd Stephen Baziinton | ||||
| Member: | ||||||
| Secretary | Mrs | Shirley Wilcock | ||||
| Professional | Advisors | |||||
| .Bankers | Barclays Bank Pic | Leicester LE872BB | ||||
| Investment | Maoagers | Ru6er LLP | 80Victoria Street, London, SWIE5JL | |||
| Structure, | goveraance | aad raanagement |
| Unrestricted | Restricted | Endowmeat | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2020 | 2019 | ||||
| Notes | K | 8 | 8 | 0 | ||||
| Income | ||||||||
| Donations | 2(a) | 2,286 | 115,837 | 11$,123 | 173,675 | |||
| Investments | 2(b) | 32 | 14,871 | 14)910 | 20,407 | |||
| Charitable activities |
2(c) | 636 | 5,477 | 6,113 | 1,915 | |||
| Other incoiue | 2(d) | 5,360 | 5460 | 1,541 | ||||
| Total income | 2,954 | 141,545 | 7 | 144,506 | 197,538 | |||
| Kxpeaditure | ||||||||
| Charitable activities |
3(a) | 312 | 190,559 | 190,871 | 190,360 | |||
| Other costs | 3(b) | 16,814 | 16' 14 | 14,926 | ||||
| Total expeaditure | 312 | 207,373 | 207,685 | 205+86 | ||||
| Net income/(expenditure) investment gaias |
before | 2,642 | (65,828) | 7 | (63,179) | (7,748) | ||
| Net gains on iuveslments | 5(b) | 251,240 | 355 | 251~5 | 28,416 | |||
| Transfer between funds | (500) | 500 | ||||||
| Net income/(expenditure) movement offunds |
being | 2,142 | 185,912 | 362 | 188,416 | 20,668 | ||
| Total funds brought | forward | 15,572 | 2,108,317 | 5,196 | 2,129885 | 2,108,417 | ||
| Total funds carried forward | 17,714 | 2P94,229 | 5,558 | 2417,501 | 2,129,085 |
| Unrestricted | Restricted | Endowment | Total | Funds | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Fends | 2020 | 2019 | ||
| 8 | 8 | 8 | ||||
| 2(a) | Donattons | |||||
| Planned giving: | ||||||
| Gift Aid donations Tax recoverable |
250 241 |
69,775 16,080 |
70,025 16421 |
105,015 26,837 |
||
| Other | 360 | 12,375 | 12,735 | 20,235 | ||
| Collections (open plate) | 1,435 | 189 | 1624 | 5818 | ||
| Grant &om Ugley to Benefice Donations, appeals etc |
1-5,000 2418 |
15,000 2418 |
5,000 10770 |
|||
| 2,286 | 115,837 | 118&123 | 173,675 | |||
| 2(b) | Investments | |||||
| Dividends and interest including tax recoverable |
32 | 10,071 | 7 | 10,110 | 15,607 | |
| Rental income | 4800 | 4,800 | 4800 | |||
| 32 | 14,871 | 7 | 14,910 | 20,407 | ||
| 2(c) | Charitable activities |
|||||
| Fees fiom weddings etc Benefice Weekend Away |
636 | 5477 | 636 5477 |
1,915 | ||
| 636 | 5477 | 6113 | 1915 | |||
| 2(d) | Other income | 5,360 | 5460 | 1,541 | ||
| Total income | 2,954 | 141,545 | 7 | 144&506 | 197,538 |
| Inco | me (prior year) | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Funds | ||||
| Funds | Funds | Funds | 2019 | 201$ | ||||
| 0 | 8 | |||||||
| 2(a) | Donations | |||||||
| Planned giving: | ||||||||
| Gift Aid donations | 290 | 104,725 | 105,015 | 100,426 | ||||
| Taxrecoverable | 444 | 26,393 | 26')37 | 25,915 | ||||
| Other | 110 | 20,125 | 20335 | 12,090 | ||||
| Collections (open plate) | 4,156 | 1,662 | 5,818 | 5,441 | ||||
| Grant from Ugley to Benefice | 5,000 | 5,000 | ||||||
| Donations, appeals etc |
10770 | 10770 | 595 | |||||
| 5,000 | 168,675 | 173,675 | 144,467 | |||||
| 2(b) | Investments | |||||||
| Dividends and interest including tsx recoverable |
82 | 15,522 | 3 | 15di07 | 14,042 | |||
| Rental income | 4800 | 4800 | 7844 | |||||
| 82 | 20,322 | 3 | 20,407 | 21,886 | ||||
| 2(c) | Charitable activities |
|||||||
| Fees finm weddings | etc | 1,915 | 1tt15 | 1,412 | ||||
| Parish Weekend | 3405 | |||||||
| 1 | 915 | 1 15 | 4 817 | |||||
| 2(d) | Other income | 1,541 | 75 | |||||
| Total income | 6 tt97 | 190,538 | 3 | 197,538 | 171,245 |
| Unrestricted | Unrestricted | Restricted | Endowment | Total | Funds | ||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Fends | Fends | 2020 | 2019 | ||||
| 8 | 8 | ||||||||
| 3(a) | Charitable activities |
||||||||
| Mission and charitable giving | 10,400 | 10,400 | 11,080 | ||||||
| Parish Share | $0,519 | 80419 | 71371 | ||||||
| Employment costs |
4(a) | 54,342 | 54442 | 53,084 | |||||
| Employees' expenses |
6,456 | 6,456 | 7,600 | ||||||
| Conferences | 144 | ||||||||
| Office bb Hall | 4,892 | 43(92 | 4,962 | ||||||
| Church running expenses |
4,663 | 4,663 | 7,449 | ||||||
| Church maintenance | 33 | 1,737 | 1,770 | 2,737 | |||||
| Church buildings repairs Upkeep ofservices |
279 | 13,72$ 649 | 13,728 928 |
20,407 4,388 |
|||||
| Evangelism | 32 | ||||||||
| Equipment | 153 | 153 | 296 | ||||||
| Benefice Weekend | Away | 5,13$ | 5,138 | ||||||
| Sundry | ?„890 | 2,$90 | 969 | ||||||
| Depreciation | 4406 | 4,206 | 5457 | ||||||
| Governance | 7$6 | 786 | 6$4 | ||||||
| 312 | 190559 | 190871 | 190 60 | ||||||
| 3(b) | Other casts | ||||||||
| Properly running |
2,685 | 2,685 | 2,770 | ||||||
| Investment management |
fees | 14129 | 14,129 | 12156 | |||||
| 16,$14 | 16,814 | 14,926 | |||||||
| Total.Expenditare | 312 | 207373 | 207,685 | 205il86 |
| Uarestricte | Restricted | Endovvm eat | Total | quads | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2019 | 2018 | |||||
| 8 | 8 | 8 | |||||||
| 3(a) | Charilable aclivi |
lies | |||||||
| Mission and charitable | giving | 11,080 | 11,080 | 13,715 | |||||
| Parish Share | 71371 | 71,271 | 69,357 | ||||||
| Employment costs |
4(a) | 53,084 | 53,084 | 52,662 | |||||
| Expenses | 7,600 | 7i600 | 6,214 | ||||||
| Conferences Office bb Hall costs |
144 4,962 |
144 ~2 |
240 6,955 |
||||||
| Church running | expenses | 7,449 | 7,449 | 6,254 | |||||
| Church maintenance | 2,737 | 2i737 | 5,055 | ||||||
| Church buildings repairs Upkeep ofservices |
427 | 20,407 3,961 |
20,407 4488 |
13,614 1,407 |
|||||
| Evangelism | 32 | 32 | |||||||
| Equipment | 296 | 296 | 191 | ||||||
| Parish Weekend | costs | 3,658 | |||||||
| Sundry costs | 225 | 744 | 969 | 989 | |||||
| Depreciation | 5,257 | 5457 | |||||||
| Governance costs |
684 | 684 | 548 | ||||||
| 684 | 189676 | 190 0 |
180859 | ||||||
| 3(b) | Other costs | ||||||||
| Property running | costs | 2,770 | 2,770 | 7,427 | |||||
| Investment management |
fees | 12156 | 12156 | 12925 | |||||
| 14,926 | 14,926 | 20,352 | |||||||
| Total Expenditure | 684 | 204,602 | 205/86 | 201411 |
| Unrestricted | Restricted | Endowment | Total | Fuads | |||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Feuds | 2020 | 2019 | |||
| 0 | f. | f. | |||||
| Salaries | 42,070 | 42,070 | 41,129 | ||||
| National | insurance | contributions | 2,454 | 2354 | 2,331 | ||
| Pension | contributions | 9818 | 9818 | 9624 | |||
| 54 342 | 54,342 | 53,084 |
| ) Tangible | |
|---|---|
| Equtpmeatl | |
| Furniture | |
| 0 | |
| Cost | |
| At start ofyear | 29,613 |
| Additions | |
| Disposals | |
| At cnd ofyear | 29613 |
| Depreciation | |
| At start ofyear | 8,585 |
| Charge in the year | 4,206 |
| Disposals | |
| At end ofyear | 12791 |
| Net book value | |
| at end ofyear | 16,822 |
| At 31December 2019 | 21,028 |
| 2020 | 2019 | ||
|---|---|---|---|
| 8 | |||
| At market valse | |||
| Securities and invested cash | 1,807~4 | 1,545,307 | |
| UK lnveslment | propernes | 139434 | 128,687 |
| 1,946,718 | 1,673,994 |
| Market value at start ofyear | 1,673,994 | 1,821,707 |
|---|---|---|
| Disposals at carrying value | (505,094) | (961,061) |
| Purchases atcost | 526it21 | 784,931 |
| Net gains/(losses) on investments |
251,597 | 28,417 |
| Carrying value at end ofyear |
1,946,718 | 1,673,994 |
| Gift Aid tax recoverable | Gift Aid tax recoverable | 341 | 2,820 |
|---|---|---|---|
| Prepayments | st accrued income | 1,112 | 1,974 |
| Other debtors | 1di53 | 272 | |
| 2,506 | 5,066 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| 8 | |||||
| Accruals | aud | deferred | income | 3,811 | 8,344 |
| Creditors | 6428 | 19,959 | |||
| 10&439 | 28,303 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJrm 2020 | galas | 31Dec2020 | |||||
| 8 | 0 | 0 | |||||
| Unrestricted | funds | ||||||
| General | 15472 | 2g54 | (312) | (500) | 17,714 | ||
| Restricted funds | |||||||
| Vicar's Discretionary | ?,409 | (250) | 2,159 | ||||
| HEU Benefice | 1714(13 | 118,787 | (160,153) | 500 | 130 rr47 | ||
| Fabric | 11,164 | 152 | 11@16 | ||||
| Benefice weekead | 2,100 | 5,477 | (5,138) | 2,439 | |||
| Children snd Work |
Youth | 729 | (200) | 529 | |||
| Overs | 197 | 197 | |||||
| Bannehr | 371,164 | 2,398 | (976) | 56,973 | 429~9 | ||
| Winmill | 1441,150 | 12,321 | (40,659) | 194371 | 1,707,083 | ||
| Pimblett | 10,000 | 10,000 | |||||
| 2,108@17 | 141+44 | (207476) | 251~ | 500 | 289~829 | ||
| Eadowment | funds | ||||||
| Ormerod | lvt06 | 97 | 1403 | ||||
| Pilkington | 3,681 | 253 | 3„rr34 | ||||
| Chancel tithe | 109 | 5 | 121 | ||||
| 5,196 | 7 | 355 | 5,558 | ||||
| Total fuads | 2,129,085 | 144~5 | (207,688) | 251,599 | 2417r501 |
| Balance at | Income | Expenditure | Investment | Transfers | Balance at | ||
|---|---|---|---|---|---|---|---|
| IJan 2019 | 31Dec2019 | ||||||
| Unrestricted | fuads | ||||||
| General | 14)259 | 6,997 | (684) | (5,000) | |||
| Restricted funds | |||||||
| HEU Benefice | 151,607 | 168496 | (153,090) | 5000 | 171)813 | ||
| Fabric | 11,016 | 148 | 11,164 | ||||
| Benefice weekend | 2,100 | 2,100 | |||||
| Children sud | Youth | ||||||
| Work | 1,541 | (812) | 729 | ||||
| Overs | 197 | 197 | |||||
| Bsnuehr | 345,625 | 4,507 | (829) | 21,861 | 371,164 | ||
| Wiumifi | I569439 | 16,047 | (49,872) | 5,736 | 1,541,150 | ||
| Pimblett | 10,000 | 10)000 | |||||
| 2,089,784 | 190)539 | (204403) | 27,597 | 5,000 | 2)108@17 | ||
| Endowment | funds | ||||||
| Ormemd | 1,184 | 222 | 1,406 | ||||
| Pilkinglon | 3,101 | 580 | 3,681 | ||||
| Chancel tithe | 89 | 17 | 109 | ||||
| 4,374 | $19 | 5,196 | |||||
| Total funds | 2,108,417 | 197~9 | (205/87) | 28,416 | 2,129,0$5 |
| Unrestricted | Restricted | Endowment | ||
|---|---|---|---|---|
| funds | funds | fuads | Total | |
| g | K | |||
| Tangible fixed assets | 16,822 | 16JI22 | ||
| Investment assets |
1,941,160 | 5,558 | 1,946,718 | |
| Net current assets | 17,714 | 336,247 | 353,961 | |
| Total funds at31December 2020 | 17,714 | 2+94)229 | 5458 | 2)317401 |
| Tangible fixed assets | 21,028 | 21,028 | ||
| Investment assets Net current assets |
15572 | 1,668,798 418491 |
5,196 | 1,673,994 434063 |
| Total funds at31December 2019 |