St Mark’s Church Gillingham
‘Living for Jesus, Loving Gillingham, Learning Together’
ANNUAL REPORT & ACCOUNTS
of the
PAROCHIAL CHURCH COUNCIL For the year ended 31[st] December 2020
PCC Chair
Rev Saju Muthalaly – Chairman
St Mark’s Parish Office, The Old Vicarage, Vicarage Road, Gillingham ME7 5JA
Bank
HSBC Bank Plc. High Street, Gillingham, Kent ME7 1BP
Independent Examiner
Mr R Trice MAAT 210 King George Road, Chatham, Kent ME5 0PH
Charity no. 1141709
Page 1
St Mark’s Church, Gillingham Annual Report of the Parochial Church Council for the year ended 31 December 2020
Administrative information
St Mark’s has charitable status as a registered place of worship under Section 3 of the Charities Act 1993. Charity Number 1141709
Church address St Mark’s Church 01634 570 320 Canterbury Street Gillingham Kent ME7 5TP Church office St Mark’s Parish Office 01634 570 489 The Old Vicarage Vicarage Road Gillingham Kent ME7 5JA Parochial Church Council (PCC) Incumbent (Vicar) Rev. Saju Muthalaly Chair Curate Rev. Amanda Maskell from September 2017 Churchwardens From APCM 2019 to 2020 Dr Seun Adigun Mrs Helen Towers Deanery Synod From APCM 2020 to 2023 Mr Glyn Allen Mrs Sally Bloor SMIC rep Diocesan Synod Mr Glyn Allen From Dec 2020 to fill vacancy SMI Church nominated rep Mrs Carolyn Facey SMIC rep From APCM 2017 Elected to PCC From APCM 2020 to 2023 Mr Glyn Allen Treasurer From APCM 2018 -2021 Mr Lance Hanning Miss Lisa Highsted resigned April 2019 Mr Graham Wilkins resigned April 2019 Mrs Vicky Allen PCC Secretary to fill vacancy on PCC Mr Simon Morbey fill space vacated by Lisa Highsted
Page 2
Ope Biye fill space vacated by Graham Wilkins From APCM 2019 – 2022 Christine Cordle Mr Chris Gladwell Gabriele Goddard Mr Luke Prankard From APCM 2020– 2023 Mr Chris Blewett Mr Rob Byrne Two spaces unfilled. PCC Minutes Secretary Mr Samuel Wilkins (from APCM 2018) Bankers HSBC Bank plc High Street, Gillingham, Kent ME7 1BP Independent Examiner Independent Examiner Mr R Trice MAAT 210 King George Road, Chatham, Kent ME5 0PH
Structure, Governance and Management
The Parochial Church Council is a corporate body, established by the Church of England. The PCC operates under the Parochial Church Council (Powers) Measure. The PCC is registered with the Charity Commission (no. 1141709).
PCC Members are also Charity Trustees and must ensure compliance with charity law and church (ecclesiastical) law and exercise a duty of prudence and a duty of care.
The method and appointment of PCC members is set out in the Church Representation Rules. All regular church attendees are encouraged to register on the Electoral Roll and are thereby eligible to stand for election to the PCC. In 2009 the Annual Parochial Church Meeting agreed to electing 12 members for 3-year terms of office with casual vacancies filled by those with most votes and to suspend until rescinded, the 6-year rule for the term of office of a Churchwarden.
The PCC continues to comply with the duty under section 5 of the Safeguarding and Clergy Discipline Measure 2016 (duty to have due regard to House of Bishops' guidance on safeguarding children and vulnerable adults).
Other matters related to church and other legislation (compliance with Health and Safety and Disability Discrimination etc.) are brought to the notice of PCC members for review and action.
Page 3
Committees
The Standing Committee is a statutory requirement and comprises the Vicar, Churchwardens, Treasurer, PCC Secretary and at least two, but no more than four, elected members from the PCC. This Committee meets, when required, and brings recommendations to PCC meetings on various matters, including those referred to it by the Council. It has power to take decisions on behalf of the PCC when required.
Other committees or Task Groups are formed and meet as required to consider various aspects of church life.
Strategic Planning Team
With the onset of the lockdown due to Covid, a group of people have meet very regularly to look at the Government and Diocesan guidelines relating to what could and could not be done during lockdown. This group of people spent endless hours reading the guidelines and agreeing on how to implement them. Thanks is recorded to the team, who under Saju’s chairmanship, have worked hard to look at all that needed to be done to ensure safe opening of the church for worship and other activities.
We also have, with formal terms of reference, Task Groups for Property, Finance, HR, Mission Links and Pre-School Management. It is our intention that all members of the PCC sit on at least one of these groups and the clergy are members of each group by right. The Property, Finance and HR Task Groups have meet as and when necessary.
St Mary’s Island District Church Council operates with separate accounts and meetings under the leadership of the Vicar and the Focal Minister (lay position). Their annual reports are published and sent to the Diocese separately, but we include them together with this report in our Charity Commission submission. St Mary’s Island has its own District Council Scheme (i.e. its ‘constitution’) approved by Bishop’s Council and the Diocesan Registrar.
Objectives and Activities
The role of the PCC is:
To promote the Gospel of our Lord Jesus Christ according to the doctrines and practices of the Church of England and upholding the evangelical charismatic tradition of St Mark’s.
To co-operate with the minister in promoting, in the parish, the whole mission of the Church, pastoral, evangelistic, social and ecumenical. To accomplish this, we seek together through prayer to discern ‘the mind of the Lord’.
To take responsibility for the right administration of the Church and its properties and, in conjunction with the Churchwardens and Treasurer, to make financial provision for staff salaries, Parish Indicative Offer, general maintenance and running costs as well as the various charitable needs.
Page 4
To make considered decisions, after discussion and prayer, on behalf of the whole Church fellowship rather than simply promoting members’ individual or partisan interests. In the planning of activities, the PCC has considered the Charity Commission’s guidance on public benefit and, in particular, the specific guidance on charities for the advancement of religion.
The Church’s Purpose Statement is ‘Living for Jesus, Loving Gillingham and Learning Together’ . Review of the year
Church Attendance
The Electoral Roll for St Mark’s
The Electoral Roll was revised 10 May 2021 and the number on the roll is now 164. (170 for 2020). 6 people have been taken off the Roll. This is as follows:
4 people have left to go to other churches or moved away. 2 are deceased.
No new people have been added to the roll.
The Electoral Roll for St Mary’s Island 2021
The roll for SMI is 53. (58 in 2020)
This is as follows:
Five people have moved out of the area and two have ceased to worship at SMIC. Two new applications have been included on the Electoral Roll for 2021.
Total Electoral Roll number for St Mark’s Parish stands at 217 (228 for 2020)
The attendance at major events was as follows:
Due to the Covid-19 pandemic our church buildings were closed for a large part of 2020. During these periods, most normal services were maintained, live streaming from the church building and other venues, with attendees participating on Facebook and Zoom.
The church building had social distancing capacity limit of approx. 50, plus those leading and ushering.
People attending in person: Easter Day Service – 0 (223 in 2019) Christmas services – 0 (447 in 2019)
In October, a study was carried out on Church attendance (in person) during the month. The statistics showed:
Average gross weekly attendance 49 (177 for 2019).
Additionally, a substantial number of people viewed services and events online live and after the event on ‘catch up’. The actual number who stayed connected for the entirety of an event is unknown.
Prior to the building closure, the average weekly attendance was approximately 150.
Page 5
The PCC will continue to use the full data to focus ministry accordingly and track trends in the future as the church emerges from the pandemic.
Church Status PCC
During the year, the PCC met monthly, that being for much of the year virtually, using Zoom. The Council remain focused on proper governance of our Church, but we have also spent time on discerning where God wants us to be as a Church and shaping a longer-term strategy for the work that is needed in the church building. Details of the activities are covered in the more specific report of the PCC by the PCC Secretary, Vicky Allen. Samuel Wilkins has contributed enormously by being Minutes Secretary throughout the year and we would like to thank him for all his hard work.
Staff and elected roles
In the office Katie Jenkins/ Skinner continues as the Office Administrator. Rob Byrne left the position of Intern/Operations Manager/ Vicar’s PA, in September and Vicki Watson and Hannah Whittaker began their roles as Vicar’s PA and Digital Lead respectively.
Seun Adigun and Helen Towers were elected as Churchwardens in October, and we thank Raymond Shergill for his dedication and hard work as he steps down from the role of Churchwarden.
Buildings
The PCC appointed an architect to carry out a feasibility study for possible development of the church and Vicarage Road sites. Having reviewed a number of options produced, the PCC agreed to focus on the construction of a new kitchen in the church as a first phase of development. A Structures, Building and Fabrics Group meets to study the project details and report back to PCC. The Fabrics, Goods and Ornaments report fully details all that has happened relative to our properties (see Statutory and Additional Reports booklet).
Church Activities
As you will see from the many reports that have been submitted under Additional Reports, there are a vast array of activities that are undertaken in the life of St Mark’s. This year has been particularly difficult with all the restrictions because of the Covid pandemic. Where possible activities have continued online.
Quite a lot of the PCC time has been obviously taken up with things relating to continuing to engage with people with restrictions in place because of the Covid pandemic.
With the support of the technical team, we have able to offer Sunday services and reflections and evening prayers six days a week throughout the difficult time, when we have not been able to meet physically.
Page 6
Dementia Café , which had just begun with a few people attending. This obviously had to be suspended during the year, but we look forward to this being able to re-start when we are able.
Private Prayer in Church. Open Church had to be suspended during the year, but when it was possible the church has been open on Tuesday mornings to allow people to come in for private prayer .
Simon Morbey has continued his position of Intern Youth Worker, and much of this has been online during the year. We will be sorry to see him move on to a new position in June 2021 and wish him every success.
We are pleased that Christine Cordle has continued her responsibilities looking after the children’s work.
We were saddened by the death of Keith Sheepwash, a longstanding member of St Mark’s, the PCC and many other activities. Keith had an evangelistic heart and is remembered with affection.
This has been a learning curve of moving services, and other meetings to virtual meetings during the year. We are thankful that we have been able to do so using Zoom and Facebook to meet many of our digital needs.
We are grateful to all who have enabled the many activities of St Mark’s to continue in one form or another during such an unusual and difficult period. Thanks be to God that we have been able to worship Him in new and different ways.
SDF
Three Church Plants “change projects” were created in 2019 and over the following five years, three part time salaried staff members, who will be employed by the Diocese and based at, but not limited to St Mark’s will work to grow their projects.
These staff members are:
Gospel Plant Leader – (Mayowa Oyinloye) who is responsible for the development and delivery of all music related aspects to promote the growth of the new ‘gospel’ congregation. Mayowa took up her position in October 2019.
Community Pastor – Karen Turnbill took up her position in October 2019 . Karen will establish a new worshipping community and runs a number of public activity sessions throughout the week.
Community Missioner – Christine Cordle took up her role in May 2020. Christine oversees the work of Mayowa and Karen, engages with a wide range of local community groups, partnerships with local schools and is looking to establishing new ‘Messy Churches’ in Gillingham.
With Covid restrictions it has been difficult for them to undertake all they would have liked to have done during the past year, but hopefully moving forward we will see more progress.
Page 7
St Mark’s Parish - St Mary’s Island Church (SMIC)
St Mary’s Island Church has continued to meet every week using Zoom as it has not been possible to meet in the school building for most of the year. At the present time it is not known when the school Covid restrictions will be lifted, to enable the church to return.
The full report of the activity of SMI Church is covered in a specific report within the Additional Reports document.
St Mary’s Island C of E School (SMIS)
The school continues to flourish under the headship of Christine Easton.
Financial review General Fund
At the beginning of 2020 financial year, we forecast a budget deficit on PCC unrestricted General Fund of £4,084 which included transfers between Repair and Pre-school Funds. The year finished with a deficit of £6,779, albeit this included an income accrual of £16,000 for unclaimed Gift Aid tax. Without this accrual applied, the deficit would be £22,779. We received a reimbursement from the Diocese of £9,127 in respect of overpaid Council Tax and water charges. This reimbursement has had a significant positive impact on our year end deficit. Our total income at £159,727 was down compared to £164,284 in 2019, with expenditure almost the same at £162,683 compared to £162,725 in 2019.
Donations (Voluntary Income) decreased to £125,705 from £139,076 in 2019 being lower than budget by £14,295. The large drop in voluntary income was largely due to a reduction ‘loose offerings’ as a result of the church being closed for worship services, due to Covid restrictions, combined with a number of givers leaving the church for various reasons during the year. Gift Aid tax recovered amounted to £22,503, including the income accrual, with £6,503 actually claimed and received. This was lower than recent years, reflecting the reduction in voluntary giving. We received Job Retention Scheme payments of £1,734 in respect of some of our church staff who were put on furlough due to Covid.
Income continued to be supplemented by £10,895 rental for use of the Garden House by the Medway Campus Chaplain. The cost of running our buildings (excluding the Garden House) was £3,651 higher than budget and staff costs £2,746 lower.
Mission Giving was £9,500, compared to a budget of £15,900, being 10% of the previous year’s voluntary giving. The balance of £4,400 was transferred to the Mission Fund as carry over to 2021. Based on 10% of donations received in 2020, our General Fund Away Giving in 2021 will be budgeted at £12,600.
We paid £61,859 to the Diocese of Rochester, as our St Mark’s Parish Indicative Offer, being a contribution for parish clergy stipends and other diocesan support costs. The total Parish Offer, combined with SMI Church contribution, was £75,000, which was 4.2% lower than 2019.
Page 8
The General Fund cash at bank and in hand at 31 December 2020 was £38,319. After debtors and creditors adjustment the net current asset was £54,622. This represents a ‘reserve’ of 31.9% of our 2021 forecast expenditure. It should be noted that cash reserves are 22.4% of 2021 forecast expenditure.
Other Funds
The total year-end balance in our Designated Repair Funds was £34,357 with a total of £5,226 transferred during the year.
We paid architect’s fees of £4,144 from the Development Fund for carrying out a feasibility study on potential future development of the church and Vicarage Road sites. The Development Fund now has a balance of £7,315.
The balance in the Mission Fund is £13,309, which includes £1,400 unallocated in 2020 and £3,000 earmarked transfer from General Fund Mission Giving. During the year we donated a total of £1,350 from this fund. Of the total in the fund, £8,000 is designated.
The Vicar’s Discretionary Fund received no donations with discretionary spending of £347. The fund current balance is £739.
The India Fund had no income or expenditure, and the year-end balance of the fund is £10,492.
The Reach at Gillingham Pier Restricted Fund is to support management of income and expenditure for this venture until it is more established. Income received during the year was £2,293 with expenditure of £1,749. The fund balance is £7,254.
During the year £936 has been spent from the HYCFM Fund, leaving a balance of £3,094.
£600 was spent from the Peace and Hope Fund towards the purchase of new chairs for the Vicarage Hall. The current fund balance is £704.
The Specific Donation Fund is to receive designated donations. Income of £7,525 was received, with an expenditure of £4,290. The fund balance is £5,055.
An expenditure of £424 was incurred from the Small Funds for the funeral arrangements for a former member of the congregation. The fund now has a balance of £76.
The Strategic Development Fund is for the income and expenditure management of SDF projects. SDF funding can be drawn down periodically from the Diocese of Rochester. To the year-end expenditure was £1,261, with a drawdown of £1,851, giving a fund balance of £529. Further funds will be drawn down in 2021.
Pre-school income from all sources was £111,209 and expenditure £103,495 giving a surplus for the year of 7,714 and a net surplus of £1,910 after transfer of £5,803 to General Fund. This compares to a net surplus of £15,329 in 2019. The Pre-school Fund balance is £63,808. I would like to acknowledge the Pre-school team for maintaining a good financial performance again this year.
Page 9
Reserve Policy
It is PCC policy to maintain a balance on free reserves (net current assets) to smooth out any fluctuations is cash flow and to meet emergencies. The PCC agreed to maintain a General Fund minimum reserve policy of £55,000 for 2020.
Net Current Assets (cash) held by the charity - £201,354. Restricted Funds - £112,374 Designated Funds - £34,357
Unrestricted Funds (free cash reserves) - £54,622 which represents 31.9% of 2021 General Fund forecast expenditure and just below the target of £55,000.
The Restricted Funds are earmarked for future projects and ongoing commitments. The Designated Funds are earmarked potential expenditures but can be redirected for other use as directed by the PCC.
Risks
The PCC continually considers and reviews the risks that could materially impact on the financial viability of the charity.
2020 has seen a significant reduction in voluntary giving, partly due the Covid pandemic as a direct result of collections not being taken in church services. While we believe this form of giving should be restored to its former level when services return to normal, there is no certainty when this will happen. There may be a reluctance on the part of some church members to return to worship in the church building in person for a number of reasons. Additionally, some members may have additional financial burdens resulting from Covid related causes, which could affect their level of giving.
Due to lack of voluntary resource with the right expertise, it has not been possible to submit a Gift Aid claim since April 2020. While this will be claimed retrospectively, delays in making submissions would impact on cash flow and level of cash reserves, which are 22.4% of 2021 forecast expenditure.
The PCC reviews the financial status each month and will take actions to mitigate the risks as required. With our current level of unrestricted reserve and designated funds available, we consider the financial risk to be low.
Going concern
The trustees have considered the going concern status of the charity and conclude that there are no material uncertainties affecting the ability of the charity to continue as a going concern. This has also been considered in the context of Covid-19 and the cash position at the date of signing along with future cash projections.
Page 10
2021 General Fund Budget
The PCC has approved the final 2021 V1 budget, with a year-end forecast deficit of £8,923. Voluntary income has been assumed as £132,500, a reduction of £7,500 compared to the 2020 budget.
Summary
It seems to me this annual meeting has come around sooner than I expected it to. Remember we had one in October 2020? Nevertheless, it has been a season of learning. To be a disciple of Jesus most fundamentally is to be a learner. The last 400 days of the pandemic has been a time of learning. The learning curve has been steep for some and for others our learning has been in the process of being given the time to pause, reflect, take stock and for many of us discern what really is important in life. Let us not forget that it has also been an extraordinarily tough time for many, and we thank God for his provision in what has been and continues to be a bewildering year in so many ways. The mission ministry and the work of St Mark’s stand on the shoulders of countless committed, talented and faithful people who seek to live for Jesus, love this town and learn together. We are grateful to God for the generosity of members of the congregation who give sacrificially of their time and money, and for the grace of God that has enabled us all to work together. I am grateful to God for the PCC who are prayerful and wise in its responsible management of our resources. There are still considerable financial challenges to face if we are to sustain and grow our ministries in Gillingham and we recognise the need for careful planning and monitoring of our expenditure. The PCC is aware that the year ahead will bring with it fresh challenges but have trust that God will enable us to do all that he calls us to do as we live for Jesus, love Gillingham and learn together. Despite the many challenges of the pandemic, I have found that our parish is a place where beautiful things happen each and every day.
Our witness as a Church community is best served by the way we welcome; we serve and care. This report, and the additional reports, despite the many pauses, show how much our congregation is committed to blessing our local neighbourhood which suffers like other deprived areas from the injustices and inequalities in society. Of course, not everything is recorded, and I am grateful for everyone’s contributions whether they are written down or not. There are so many people who have guided, inspired, refined, enriched contributed and engaged in serving the church in large ways and small, visible and invisible- and I express my thanks for all those people who do so much in the life of the church. It is so important to remember God’s wonderful faithfulness as we look back over the years and to continue to trust Him as we look forward to the years ahead, whatever that might hold for us.
Thank you.
Saju Muthalaly
Signed on behalf of the Parochial Church Council by the Chairman, on
Page 11
St Mark’s Church Gillingham
End of Year Financial Statements
Year ending 2020
Page 12
Accounting policies
Basis of financial statements
The PCC is a public benefit entity within the meaning of FRS102. The financial statements have been prepared under the Charities Act 2011 and in accordance with the Church Accounting Regulations 2006 governing the individual accounts of PCCs and prepared under FRS102 as the applicable accounting standards and the 2016 version of the Statement of Recommended Practice, Accounting and Reporting by Charities (SORP (FRS102)).
Funds
The General Fund represents the funds of the PCC that are unrestricted and are available for application to the general purpose of the PCC. The Church, Old Vicarage, Vicarage Hall and Garden House Repair Funds are designated by the PCC and are unrestricted. Other Funds are restricted, including the Development Fund, Mission Fund, Vicar’s Discretionary Fund, Pre-school Fund, Small Funds, Head of Youth, Children and Families Ministry Fund (HYCFM), India Fund, Reach at Gillingham Pier Fund, Peace and Hope Fund, Specific Donation Fund and Strategic Development Fund.
The Development Fund represents monies donated for capital/refurbishment work on all church properties, receives Gift Aid and other income from donors.
The Mission Fund is a fund into which donations given by church members specifically for mission work are held and distributed and any transfers from General Fund.
The Vicar’s Discretionary Fund is financed primarily from voluntary donations and makes discretionary payments to those in need.
The Pre-school is self-financing, providing a Christian pre-school for the local community.
The Head of Youth, Children and Families Ministry Fund receives funding from grants towards ministry and activities of youth, children and families.
The India Fund receives voluntary donations and income from fund raising activities for India mission support.
The Reach at Gillingham Pier is a fund set up to support management of income and expenditure of a Bishop’s Mission Order initiative.
The Peace and Hope Fund is a church community group for those with learning difficulties and their families and carers. The initial funds were transferred from the Faith and Light Christian association of which Peace and Hope was formally a part.
The Specific Donation Fund receives donations for larger expenditures and projects specified by the donor.
The Strategic Development Fund holds drawdown funds from the Diocese for Strategic Development Projects expenditures.
A number of accounts can be entered collectively under the heading of Small Funds, where restricted income has been received for specific purposes.
The Repair Funds are amounts held by the Diocese of Rochester on St Mark’s behalf to cover the cost of anticipated repair work on the Church, Old Vicarage, Vicarage Hall and Garden House.
Page 13
Incoming Resources
Voluntary income and capital resources
Collections are recognised when received by or on behalf of the PCC. Planned giving receivable under Gift Aid is recognised only when received.
Income tax recoverable on Gift Aid donations is recognised when the income is received and as an Income Accrual.
Other income
Rental income from letting of church property is recognised when the rental is due.
Fixed Assets
Consecrated and benefice property is not included in the accounts in accordance with s.10(2)(a) and (c) of the Charities Act 2011.
All expenditure incurred during the year on consecrated or beneficed buildings, individual item under £1,000 of the repair of movable church furnishings acquired before 01 January 2000 is written off.
Other fixtures, fittings and office equipment
Depreciation on fixed asset properties has not been provided in these accounts as any charge is considered to be not material, on the basis that the asset has either a very long useful life; or a residual value, based on its current value, which is not materially different from its carrying value. Depreciation is provided on all other tangible fixed assets at rates calculated to write off the cost, less estimated residual value, over the expected useful lives of the assets, as follows:
Nothing at present is being written down.
Page 14
Independent Examiner’s Report to the PCC of St Mark’s Church, Gillingham
This Report on the accounts of the PCC for the year ended 31 December 2020, which are set out in this Annual Report, is in respect of an examination carried out under Regulation 3(3) of the Church Accounting Regulations (“the Regulations”) and s.145 of the Charities Act 2011 (“the Act”).
Respective responsibilities of the PCC and the examiner
As the members of the PCC you are responsible for the preparation of the accounts; you consider that the audit requirement of Regulation 3(3) and section 144(2) of the Act do not apply. It is my responsibility to issue this Report on those accounts in accordance with the Regulations.
Basis of this Report
My examination was carried out in accordance with the General Directions given by the Charity Commission under section 145(5)(b) of the Act and to be found in the Church accounting guidance, issued by the Archbishop’s Council. That examination includes a review of the accounting records kept by the PCC and a comparison of the accounts with those records. It also includes considering any unusual items or disclosures in the accounts and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the accounts.
Independent Examiner’s statement
In connection with my examination, no matter has come to my attention:
-
(1) which gives me reasonable cause to believe that in any material respect the requirements
-
to keep accounting records in accordance with section 130 of the Act; and
-
to prepare accounts which accord with the accounting records and comply with the requirements of the Act and the Regulations have not been met; or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Rob Trice 5[th] July 2021
Mr Rob Trice MAAT 210 King George Road Chatham, Kent, ME5 0PH
Page 15
St Mark’s Church, Gillingham Statement of Financial Activities
For the year ended 31 December 2020
| Unrestricted Designated Restricted Endowment £ £ £ £ |
2020 2019 Total Total funds funds £ £ |
|
|---|---|---|
| Income and endowments from: Donations and legacies Income from charitable activities Investments Other income Total income Expenditure on: Expenditure on charitable activities Other expenditure Total expenditure Net income / (expenditure) resources before transfers Transfers Net movement in funds Total funds brought forward Total funds carried forward |
125,705 - 14,499 - 12,563 - 109,106 - 1 95 46 - 21,458 - 3,942 - |
140,204 168,206 121,669 127,856 142 158 25,400 8,044 |
| 159,727 95 127,593 - |
287,415 304,264 |
|
| 162,683 - 119,167 - - - - - |
281,850 309,907 - 528 |
|
| 162,683 - 119,167 - |
281,850 310,435 |
|
| (2,956) 95 8,426 - (3,823) 5,226 (1,403) - |
5,565 (6,171) - - |
|
| (6,779) 5,321 7,023 - 308,901 29,036 105,352 - |
5,565 (6,171) 443,289 449,460 |
|
| 302,122 34,357 112,375 - |
448,854 443,289 |
Comparatives are shown in the 2019 Accounts Pages 23 to 27.
Page 16
St Mark’s Church, Gillingham Balance Sheet
As at 31 December 2020
| St Mark’s Church, Gillingham Balance Sheet As at 31 December 2020 |
|
|---|---|
| 2020 2019 £ £ |
|
| Fixed assets Tangible assets Current assets Debtors Cash at bank and in hand Liabilities Creditors: Amounts falling due in one year Net current assets less current liabilities Total net assets less liabilities Represented by Unrestricted General fund Designated Church Repair Fund Garden House Repair Fund Old Vicarage Repair Fund Vicarage Hall Repair Fund Restricted Peace and Hope Reach at Gillingham Pier Strategic Development Fund Specific Donation Fund Small Funds Vicars Discretionary Fund Development Fund Head of Youth, Children and Families Fund India Fund Mission Fund Pre-school Fund Funds of the church |
247,500 247,500 |
| 247,500 247,500 |
|
| 16,878 5,903 185,491 190,661 |
|
| 202,369 196,564 |
|
| (1,015) (775) |
|
| (1,015) (775) |
|
| 201,354 195,789 |
|
| 448,854 443,289 |
|
| 302,122 308,901 11,910 9,578 6,101 5,196 10,242 8,994 6,104 5,268 704 1,304 7,254 6,710 529 (61) 5,055 1,820 76 76 739 1,086 7,315 7,808 3,094 4,030 10,492 10,492 13,309 10,190 63,808 61,897 |
|
| 448,854 443,289 |
Approved by the PCC on ……………………………..and signed on its behalf by: …………………………………………………
Comparatives are shown in the 2019 Accounts Pages 23 to 27.
Page 17
St Mark’s Church, Gillingham Analysis of income and expenditure
INCOME AND ENDOWMENTS
Donations and legacies Gift Aid STO Offerings Gift Aid Donations Non Gift Aided Donations Gift Aided Church Collections Non Gift Aided Collections GA Tax Recovered Grants VDF donations K Barnwell Wycliffe Nehemiah Mission India Just Text Giving Reach at Gillingham Pier Specific donations Montmorillon Church Gift Aid Online Giving Non Gift Aid Online Giving Gift Aid Card Donation Non Gift Aid Card Donation Gift Aid (GASDS) Card Donation Total Income from charitable activities Wedding Fees Funeral Fees Vicarage Hall Lettings Old Vicarage Lettings Pre-school Fees Medway Council Funding Garden House rent Peace and Hope Total Investments Bank Interest Total Other income Photocopying Other Income Cricket Club Staff salary reimbursement Garden House reimbursement SDF Drawdown HMRC Job Retention Scheme St Barnabas Vicarage reimbursement Total INCOME TOTAL |
Unrestricted Designated Restricted Endowment 2020 2019 Total Total funds funds £ £ £ £ £ £ 84,794 - 3,060 - 87,854 96,185 2,255 - - - 2,255 7,626 9,262 - 2,160 - 11,422 21,077 2,192 - - - 2,192 6,540 - - - - - 198 22,503 - 1,536 - 24,039 28,376 - - - - - 1,600 - - - - - 950 - - 240 - 240 240 - - 180 - 180 180 - - - - - 10 - - 2,173 - 2,173 4,534 - - 4,650 - 4,650 690 - - 500 - 500 - 2,857 - - - 2,857 - 1,531 - - - 1,531 - 91 - - - 91 - 99 - - - 99 - 121 - - - 121 - |
|
|---|---|---|
| 125,705 - 14,499 - 140,204 168,206 |
||
| 586 - - - 586 2,465 952 - - - 952 2,267 (50) - - - (50) 824 180 - - - 180 885 - - 5,912 - 5,912 9,928 - - 103,194 - 103,194 99,813 10,895 - - - 10,895 11,522 - - - - - 152 |
||
| 12,563 - 109,106 - 121,669 127,856 |
||
| 1 95 46 - 142 158 |
||
| 1 95 46 - 142 158 |
||
| 406 - - - 406 585 2,450 - - - 2,450 699 - - - - - 104 6,498 - - - 6,498 4,552 1,243 - - - 1,243 1,304 - - 1,851 - 1,851 800 1,734 - 2,091 - 3,825 - 9,127 - - - 9,127 - |
||
| 21,458 - 3,942 - 25,400 8,044 |
||
| 159,727 95 127,593 - 287,415 304,264 |
Page 18
EXPENDITURE
| Expenditure on charitable activities | ||||||
|---|---|---|---|---|---|---|
| K Barnwell Wycliffe | 1,000 | - | - | - | 1,000 | 1,000 |
| T&T Barrow SIM | 2,160 | - | - | - | 2,160 | 2,160 |
| C MacFarlane (Mission India) | 1,000 | - | - | - | 1,000 | 500 |
| Offer (Parish Share) | 61,859 | - | - | - | 61,859 | 62,639 |
| Dognons France | 720 | - | 1,000 | - | 1,720 | 720 |
| Travel Vicar | 82 | - | - | - | 82 | 1,030 |
| Telephone Vicar | 636 | - | - | - | 636 | 636 |
| Vicar Other expenses | 812 | - | - | - | 812 | 1,238 |
| Vicarage water rates | 628 | - | - | - | 628 | 644 |
| Vicarage Council Tax | 2,123 | - | - | - | 2,123 | 2,040 |
| Vicarage Repairs | 96 | - | - | - | 96 | 96 |
| Garden House Water rates | 185 | - | - | - | 185 | 99 |
| Garden House Council Tax | 1,301 | - | - | - | 1,301 | 1,157 |
| Garden House Repairs | 226 | - | - | - | 226 | 1,025 |
| Garden House Insurance | 352 | - | - | - | 352 | 348 |
| Church Gas | 3,554 | - | - | - | 3,554 | 4,132 |
| Church Electricity | 1,316 | - | - | - | 1,316 | 2,209 |
| Church Repairs | 4,787 | - | 4,290 | - | 9,077 | 6,406 |
| Church Telephone | 387 | - | - | - | 387 | 428 |
| Church Water Rates | 154 | - | - | - | 154 | 110 |
| Worship etc | 6,098 | - | - | - | 6,098 | 9,704 |
| Church Cleaning | 2,401 | - | - | - | 2,401 | 2,324 |
| Church Insurance | 3,927 | - | - | - | 3,927 | 3,889 |
| Vicarage Hall Gas | 1,267 | - | - | - | 1,267 | 754 |
| Vicarage Hall Electricity | 609 | - | - | - | 609 | 979 |
| Vicarage Hall Insurance | 1,231 | - | - | - | 1,231 | 517 |
| Vicarage Hall Repairs | 1,425 | - | 600 | - | 2,025 | 1,131 |
| Vicarage Hall Water Rates | 9 | - | - | - | 9 | 94 |
| Vicarage Hall Other Costs | 485 | - | - | - | 485 | 497 |
| VH Cleaning | 2,827 | - | - | - | 2,827 | 2,775 |
| Old Vicarage Gas | 1,410 | - | - | - | 1,410 | 1,300 |
| Old Vicarage Electricity | 688 | - | - | - | 688 | 620 |
| Old Vicarage Insurance | 1,299 | - | - | - | 1,299 | 1,343 |
| Old Vicarage Repairs | 1,681 | - | 584 | - | 2,265 | 3,616 |
| Old Vicarage Water Rates | 9 | - | - | - | 9 | 94 |
| Old Vicarage Other Costs | 624 | - | - | - | 624 | 806 |
| OV Cleaning | 2,401 | - | - | - | 2,401 | 2,324 |
| Youth & Children's Work | 1,021 | - | 352 | - | 1,373 | 3,097 |
| Evangelism | - | - | - | - | - | 765 |
| Office Photocopying | 1,731 | - | - | - | 1,731 | 1,499 |
| Office Telephone | 493 | - | - | - | 493 | 482 |
| Office Other Costs | 540 | - | - | - | 540 | 557 |
| Independent Examination Fees | 575 | - | - | - | 575 | 575 |
| Other Governance Costs | 216 | - | - | - | 216 | 242 |
| Church Project Architects Fees | - | - | 4,143 | - | 4,143 | - |
| Pre-school Staff Costs | - | - | 91,946 | - | 91,946 | 78,651 |
| Pre-school Other Costs | - | - | 11,550 | - | 11,550 | 10,408 |
| Nehemiah Mission India | - | - | 195 | - | 195 | 320 |
| Vicar's Discretionary Giving | - | - | 347 | - | 347 | 1,820 |
| K Barnwell | - | - | 300 | - | 300 | 300 |
| Other Expenditure | 1,593 | - | - | - | 1,593 | 553 |
| Hyndman's Trustees | 150 | - | 350 | - | 500 | 150 |
| Medway Night Shelter | 500 | - | - | - | 500 | 500 |
| Tear Fund (mission) | 1,200 | - | - | - | 1,200 | 1,200 |
| Let Loose Concert | 70 | - | - | - | 70 | 1,000 |
| The Family Trust | 1,200 | - | - | - | 1,200 | 1,200 |
| Administrator SMI | 4,443 | - | - | - | 4,443 | 4,394 |
| India 2018 expenditure | - | - | - | - | - | 344 |
| Travel Curate | 402 | - | - | - | 402 | 588 |
| Telephone Curate | 270 | - | - | - | 270 | 357 |
| Curate other expenses | 421 | - | - | - | 421 | 425 |
| St Barnabas Vicarage water charges | 456 | - | - | - | 456 | 456 |
| St Barnabas Vicarage council tax | 2,081 | - | - | - | 2,081 | 2,412 |
| Reach at Gillingham Pier | - | - | 1,749 | - | 1,749 | 3,302 |
| Office Administrator salary | 8,707 | - | - | - | 8,707 | 8,428 |
| Operations Manager salary | 11,340 | - | - | - | 11,340 | 11,698 |
Page 19
| Operations Manager Expenses Poverty & Hope Travel Intern Youth Worker Jonathan Friday - Fishermen Trust Other Expenses Intern Youth Worker Peace and Hope expenses Church Heating Project Salary Intern Youth Worker SDF Activities Christmas Child A Rocha Trust Mike Campbell Foundation SIM LEARN Project Operation Mobilisation Slavery Awareness Montmorillon Church Digital Lead salary Total Other expenditure Cricket Club Emma Bailey funeral Total EXPENDITURE TOTAL GRAND TOTAL |
285 - - - 285 - 1,000 - - - 1,000 1,000 - - - - - 967 - - - - - 549 67 - - - 67 22 - - - - - 183 - - - - - 43,731 10,048 - - - 10,048 4,152 - - 1,261 - 1,261 861 - - - - - 260 - - - - - 250 500 - - - 500 250 - - - - - 250 - - - - - 250 - - - - - 75 - - 500 - 500 - 1,605 - - - 1,605 - |
|---|---|
| 162,683 - 119,167 - 281,850 309,907 |
|
| - - - - - 104 - - - - - 424 |
|
| - - - - - 528 |
|
| 162,683 - 119,167 - 281,850 310,435 |
|
| (2,956) 95 8,426 - 5,565 (6,171) |
Page 20
Fixed Assets – Tangible Fixed Assets
| Fixed Assets – Tangible Fixed Assets | ||
|---|---|---|
| Cost or valuation At 1 January 2020 Additions Disposals At 31 December 2020 Depreciation At 1 January 2020 Charge in the year On disposals At 31 December 2020 Net Book Values As at 31 December 2020 As at 31 December 2019 Debtors General Fund Tax Recoverable Tax Income Accrual Diocese SDF payment Other Funds Mission Fund Tax Recoverable Development Fund Tax Recoverable Reach at Gillingham Pier Tax Recoverable Specific Donation Fund Tax Recoverable Total Debtors Creditors General Fund Independent Examination |
Old Vicarage Garden House Equipment Total £ £ £ £ 160,000 87,500 - 247,500 - - - - - - - - |
|
| 160,000 87,500 - 247,500 |
||
| - - - - - - - - - - - - |
||
| - - - - |
||
| 160,000 87,500 - 247,500 |
||
| 160,000 87,500 - 247,500 |
||
| 2020 2019 £ £ - 5,601 16,000 - 878 - 16,878 5,601 - 15 - 60 - 152 - 75 - 302 16,878 5,903 2020 2019 £ £ 575 575 575 575 |
Page 21
| Agency Tearfund DBF Total Creditors |
- 200 440 - |
|---|---|
| 440 200 |
|
| 1,015 775 |
Funds
| General Fund Church Repair Fund Garden House Repair Fd Old Vicarage Repair Fd Vicarage Hall Repair Fd Development Fund Head of Youth, Ch&Fam India Fund Mission Fund Peace and Hope Pre School Fund Reach at Gillingham Pier Small Funds Specific donation Fund Strategic Develpmt Fd Vicars Discretionary Fd |
Balance Balance 01 Jan 2020 Income Expenditure Transfers 31 Dec 2020 308,901 159,727 (162,683) (3,823) 302,122 9,578 32 - 2,300 11,910 5,196 17 - 888 6,101 8,994 29 - 1,219 10,242 5,268 17 - 819 6,104 7,808 3,651 (4,144) - 7,315 4,030 - (936) - 3,094 10,492 - - - 10,492 10,190 1,064 (2,345) 4,400 13,309 1,304 - (600) - 704 61,897 111,209 (103,495) (5,803) 63,808 6,710 2,293 (1,749) - 7,254 76 - - - 76 1,820 7,525 (4,290) - 5,055 (61) 1,851 (1,261) - 529 1,086 - (347) - 739 |
|---|---|
| 443,289 287,415 (281,850) - 448,854 |
Analysis of Net Assets between Funds
| Tangible Assets Debtors Cash at Bank and in Hand Creditors |
Unrestricted Designated Restricted Agency Total £ £ £ £ £ 247,500 - - - 247,500 16,878 - - - 16,878 38,319 34,357 112,375 440 185,491 (575) - - (440) (1,015) |
|---|---|
| 302,122 34,357 112,375 - 448,854 |
Related Party Transactions
During the financial year 2020, St Mark’s Charity Trustees donated a total of £20,881 including Git Aid recovered.
During the financial year 2020, a total of £2,976 was paid to St Mark’s Charity Trustees as expenses.
Page 22
2019 Accounts for comparatives purposes St Mark’s Church, Gillingham Statement of Financial Activities For the year ended 31 December 2019
| Unrestricted Designated Restricted Endowment £ £ £ £ |
2019 2018 Total Total funds funds £ £ |
|
|---|---|---|
| Income and endowments from: Donations and legacies Income from charitable activities Investments Other income Total income Expenditure on: Expenditure on charitable activities Other expenditure Total expenditure Net income / (expenditure) resources before transfer Transfers Gross transfers between funds Other recognised gains / losses Net movement in funds Total funds brought forward Total funds carried forward |
139,076 - 29,130 - 17,963 - 109,893 - 1 93 64 - 7,244 - 800 - |
168,206 237,263 127,856 112,485 158 166 8,044 10,114 |
| 164,284 93 139,887 - 162,622 - 147,285 - 104 - 424 - |
304,264 360,028 309,907 393,177 528 — |
|
| 162,726 - 147,709 - |
310,435 393,177 |
|
| 1,558 93 (7,822) - (5,076) 226 4,850 - |
(6,171) (33,149) - - |
|
| (3,518) 319 (2,972) - |
(6,171) (33,149) |
|
| 312,419 28,717 108,324 - |
449,460 482,609 |
|
| 308,901 29,036 105,352 - |
443,289 449,460 |
Page 23
St Mark’s Church, Gillingham Balance Sheet
As at 31 December 2019
| St Mark’s Church, Gillingham Balance Sheet As at 31 December 2019 |
|
|---|---|
| 2019 2018 ££ |
|
| Fixed assets Tangible assets Current assets Debtors Cash at bank and in hand Liabilities Creditors: Amounts falling due in one year Net current assets less current liabilities Total assets less current liabilities Total net assets less liabilities Represented by Unrestricted General fund Designated Church Repair Fund Garden House Repair Fund Old Vicarage Repair Fund Vicarage Hall Repair Fund Restricted Community Development Fd Peace and Hope Reach at Gillingham Pier Strategic Development Fund Specific Donation Fund Small Funds Vicars Discretionary Fund Development Fund Head of Youth, Children and Families Fund India Fund Mission Fund Pre-school Fund Funds of the church |
247,500 247,500 |
| 247,500 247,500 5,903 8,907 190,661 196,439 |
|
| 196,564 205,346 775 3,386 |
|
| 775 3,386 |
|
| 195,789 201,960 |
|
| 443,289 449,460 |
|
| 443,289 449,460 |
|
| 308,901 312,419 9,578 12,239 5,196 4,294 8,994 7,750 5,268 4,434 — — 1,304 1,336 6,710 3,870 (61) — 1,820 — 76 500 1,086 1,956 7,808 32,512 4,030 4,351 10,492 10,836 10,190 6,394 61,897 46,569 |
|
| 443,289 449,460 |
Approved by the PCC on ……………………………..and signed on its behalf by: …………………………………………………
Page 24
St Mark’s Church, Gillingham Analysis of income and expenditure
INCOME AND ENDOWMENTS
Donations and legacies Gift Aid STO Offerings Gift Aid Donations Non Gift Aided Donations Gift Aided Church Collections Non Gift Aided Collections Gift Day Gift Aided Gift Day Non Gift Aided GA Tax Recovered Grants VDF donations K Barnwell Wyecliffe Nehemiah Mission India Just Text Giving India donations India MyDonate Reach at Gillingham Pier Specific donations Total Income from charitable activities Wedding Fees Funeral Fees Vicarage Hall Lettings Old Vicarage Lettings Pre-school Fees Medway Council Funding Garden House rent Peace and Hope Total Investments Bank Interest Total Other income Photocopying Other Income Cricket Club Staff salary reimbursement Garden House reimbursement SDF Drawdown Total |
Unrestricted Designated Restricted Endowment 2019 2018 Total Total funds funds £ £ £ £ £ £ 90,575 — 5,610 — 96,185 102,910 7,126 — 500 — 7,626 17,237 8,367 — 12,710 — 21,077 11,721 6,540 — — — 6,540 5,325 198 — — — 198 2,467 — — — — — 28,694 — — — — — 85 26,260 — 2,116 — 28,376 39,946 — — 1,600 — 1,600 5,250 — — 950 — 950 200 — — 240 — 240 240 — — 180 — 180 980 10 — — — 10 21 — — — — — 19,103 — — — — — 294 — — 4,534 — 4,534 2,790 — — 690 — 690 — |
|
|---|---|---|
| 139,076 — 29,130 — 168,206 237,263 2,465 — — — 2,465 1,787 2,267 — — — 2,267 3,323 824 — — — 824 821 885 — — — 885 1,205 — — 9,928 — 9,928 13,553 — — 99,813 — 99,813 80,032 11,522 — — — 11,522 10,370 — — 152 — 152 1,394 |
||
| 17,963 — 109,893 — 127,856 112,485 1 93 64 — 158 166 |
||
| 1 93 64 — 158 166 585 — — — 585 771 699 — — — 699 3,071 104 — — — 104 — 4,552 — — — 4,552 4,292 1,304 — — — 1,304 1,980 — — 800 — 800 — |
||
| 7,244 — 800 — 8,044 10,114 |
||
| INCOME TOTAL | 164,284 93 139,887 — 304,264 360,028 |
Page 25
EXPENDITURE
| Expenditure on charitable activities | ||||||
|---|---|---|---|---|---|---|
| K Barnwell Wyecliffe | 1,000 | — | — | — | 1,000 | 1,000 |
| T&T Barrow SIM | 2,160 | — | — | — | 2,160 | 3,160 |
| L Haslam UFM | — | — | — | — | — | 1,560 |
| C MacFarlane (Mission India) | 500 | — | — | — | 500 | 500 |
| Offer (Parish Share) | 62,639 | — | — | — | 62,639 | 58,800 |
| Dognons France | 720 | — | — | — | 720 | 720 |
| Travel Vicar | 1,030 | — | — | — | 1,030 | 1,143 |
| Telephone Vicar | 636 | — | — | — | 636 | 636 |
| Vicar Other expenses | 1,238 | — | — | — | 1,238 | 1,494 |
| Vicarage water rates | 644 | — | — | — | 644 | 561 |
| Vicarage Council Tax | 2,040 | — | — | — | 2,040 | 1,952 |
| Vicarage Repairs | 96 | — | — | — | 96 | 96 |
| Garden House Water rates | 99 | — | — | — | 99 | 327 |
| Garden House Council Tax | 1,157 | — | — | — | 1,157 | 1,303 |
| Garden House Repairs | 1,025 | — | — | — | 1,025 | 231 |
| Garden House Insurance | 348 | — | — | — | 348 | 338 |
| Church Gas | 4,132 | — | — | — | 4,132 | 3,948 |
| Church Electricity | 2,209 | — | — | — | 2,209 | 1,589 |
| Church Repairs | 2,007 | — | 4,399 | — | 6,406 | 14,268 |
| Church Telephone | 428 | — | — | — | 428 | 330 |
| Church Water Rates | 110 | — | — | — | 110 | 186 |
| Worship etc | 9,209 | — | 495 | — | 9,704 | 9,678 |
| Church Cleaning | 2,324 | — | — | — | 2,324 | 2,105 |
| Church Insurance | 3,889 | — | — | — | 3,889 | 3,793 |
| Vicarage Hall Gas | 754 | — | — | — | 754 | 967 |
| Vicarage Hall Electricity | 979 | — | — | — | 979 | 807 |
| Vicarage Hall Insurance | 517 | — | — | — | 517 | 853 |
| Vicarage Hall Repairs | 1,131 | — | — | — | 1,131 | 688 |
| Vicarage Hall Water Rates | 94 | — | — | — | 94 | 185 |
| Vicarage Hall Other Costs | 497 | — | — | — | 497 | 475 |
| VH Cleaning | 2,775 | — | — | — | 2,775 | 2,474 |
| Old Vicarage Gas | 1,300 | — | — | — | 1,300 | 398 |
| Old Vicarage Electricity | 620 | — | — | — | 620 | 495 |
| Old Vicarage Insurance | 1,343 | — | — | — | 1,343 | 1,032 |
| Old Vicarage Repairs | 3,616 | — | — | — | 3,616 | 1,431 |
| Old Vicarage Water Rates | 94 | — | — | — | 94 | 185 |
| Old Vicarage Other Costs | 806 | — | — | — | 806 | 512 |
| OV Cleaning | 2,324 | — | — | — | 2,324 | 2,105 |
| Youth & Children's Work | 1,175 | — | 1,922 | — | 3,097 | 1,564 |
| Evangelism | 765 | — | — | — | 765 | 427 |
| Office Manager's Salary | — | — | — | — | — | 6,546 |
| Office Photocopying | 1,499 | — | — | — | 1,499 | 3,402 |
| Office Telephone | 482 | — | — | — | 482 | 401 |
| Office Other Costs | 557 | — | — | — | 557 | 2,248 |
| Independent Examination Fees | 575 | — | — | — | 575 | 550 |
| Other Governance Costs | 242 | — | — | — | 242 | 276 |
| Pre-school Staff Costs | — | — | 78,651 | — | 78,651 | 58,898 |
| Pre-school Other Costs | — | — | 10,408 | — | 10,408 | 7,915 |
| Nehemiah Mission India | — | — | 320 | — | 320 | 995 |
| Vicar's Discretionary Giving | — | — | 1,820 | — | 1,820 | 2,240 |
| K Barnwell | — | — | 300 | — | 300 | 300 |
| Other Expenditure | 553 | — | — | — | 553 | 367 |
| Vicar's PA | — | — | — | — | — | 2,281 |
| Hyndman's Trustees | 150 | — | — | — | 150 | 150 |
| Medway Night Shelter | 500 | — | — | — | 500 | 500 |
| Tear Fund (mission) | 1,200 | — | — | — | 1,200 | 1,200 |
| Let Loose Concert | 1,000 | — | — | — | 1,000 | 1,000 |
| The Family Trust | 1,200 | — | — | — | 1,200 | 750 |
| Fisherman Trust giving | — | — | — | — | — | 1,280 |
| Administrator SMI | 4,394 | — | — | — | 4,394 | 4,301 |
| India 2018 expenditure | — | — | 344 | — | 344 | 22,993 |
| HYCFM salary | — | — | — | — | — | 24,375 |
| Travel Curate | 588 | — | — | — | 588 | 1,308 |
| Telephone Curate | 357 | — | — | — | 357 | 325 |
| Curate other expenses | 425 | — | — | — | 425 | 1,009 |
| St Barnabas Vicarage water charges | 456 | — | — | — | 456 | 426 |
Page 26
| St Barnabas Vicarage council tax HYCFM other expenses Reach at Gillingham Pier Medway Campus Christain Union Toilet Project Office Administrator salary Operations Manager salary Operations Manager Expenses Gabby Barrow Bulgaria Cinema Club Toilet Twinning Poverty & Hope Mission 25 Travel Intern Youth Worker Jonathan Friday - Fishermen Trust Other Expenses Intern Youth Worker El Campello Church Spain Peace and Hope expenses Foodbank Street Kids Church Heating Project Salary Intern Youth Worker SDF Activities Christmas Child A Rocha Trust Mike Campbell Foundation SIM LEARN Project Operation Mobilisation Slavery Awareness Total Other expenditure Cricket Club Emma Bailey funeral Total |
2,412 — — — 2,412 2,872 — — — — — 187 — — 3,302 — 3,302 596 — — — — — 100 — — — — — 100,946 8,428 — — — 8,428 6,175 11,698 — — — 11,698 6,328 — — — — — 187 — — — — — 100 — — — — — 390 — — — — — 240 1,000 — — — 1,000 500 — — — — — 250 967 — — — 967 647 — — 549 — 549 451 22 — — — 22 50 — — — — — 250 — — 183 — 183 59 — — — — — 2,000 — — — — — 500 — — 43,731 — 43,731 — 4,152 — — — 4,152 — — — 861 — 861 — 260 — — — 260 — 250 — — — 250 — 250 — — — 250 — 250 — — — 250 — 250 — — — 250 — 75 — — — 75 — |
|---|---|
| 162,622 — 147,285 — 309,907 393,177 104 — — — 104 — — — 424 — 424 — |
|
| 104 — 424 — 528 — |
|
| EXPENDITURE TOTAL | 162,726 — 147,709 — 310,435 393,177 |
| GRAND TOTAL | 1,558 93 (7,822) — (6,171) (33,149) |
Page 27
St Marfs Island Church Annual Accounts Y•ar Ended 31 D•cember 2020 Bank Barclays Bank PLC Medway Tovms Branches Leicester LE87 2BB Independent Examiner Rob Trice MAAT 210 KINJ George Road Chatham Kènt ME5 OPH
St Mary's18land Church Tru6tfres Annual R•port Year ended 31 DKember 2020 Admini5trativ• Infonnation DCC Membership Saju Muthalaly (Chalr) Jan Wllllamson Nancy Narayan Carolyn Facey Fray Faresha Kathy Hurst Sandl James Matt K8818r Luke Knott Satish Narayan Roy Facey ArnaJa Maskell Andy Ward Structure Govomance and Managgmont The DCC forrns part of the Parlsh of Sl. Marks. Gillingham and recelv8s Its authorfty to act by the PCC of St Marks, GilliNJham. The DCC is authofised to operate almost as if it were the PCC of a parlsh. but wlth the restricted jurisdiction to St. Marfs 181and and Ch81ham DoGkyard geographlcally, and to any members or vlators &)in th6 d)urth for worshlp. Objectives and Activities The DCC together with Ihe PCC of St Marks, GIllinarn, has responsibilty of ci> operatiro with the inGumbent to prayerfully and humbly seek to serve Christ in the parish communty and besK)nd. and to co-operale wilh each other in such way8 that the gospel and Christ's ministry is fulfilled. The objecaive for both DCC and PCC is to promote the gospel of our Lord Jesus Christ according lo the doctrines and practices of Ihe Church of England and upholding the èvangelical d)arismalic tradition of St. r+Aarf<'s parish church. To Coperats wlth the Mlnlsler In promotiThJ in the parish the vAKJle mission of th8 church, pastoral, evarvJelislic, social and ecumenical. To accomplish this, we seek together through prayer to discem 'the mind ol the Lord.. Results for th• 01 The results for the year a set out in t1 attached Receipts and Payments Account. Approved by the DCC on 2021 and signed on its behalf by: Page 1
8t Mary's18land Church R•e•ipts and Paymènts A¢eount Y•ar ended 31 December 2020 2020 2019 Réceipts Plann•d giving Gift Ai(1 - Bank Gift Aid - Envelopes Collections and other giving Loose Plate Collections Messy Church & Little Fishes Glft Ald Recovered Tax Recoverable on Gfft Aid 20.960 75 18.690 428 1,678 2,969 3.366 5,728 3,980 Other Recelpts D8posiI interest Spring Harvest Lesbos Appeal 18laThl Flre Sundry Income 10 500 3,715 1,290 479 Total Re¢•lpts 34,391 29,833 Page 2
St Mary's Island Church Rocelpts and Payments Account Year ended 31 December 2020 Payments Mission and Charitablè Glving GivirvJ to Missionary Societies GiviThJ to Lesbos Home Mission Island Fire 3.OCK) 3,715 2,347 1.384 3.000 5.729 ParS$h Share Mlnlsiry ParSsh Offer Church Runnlng Expens•¥ P8rlsh Trainlng and Mlssion Church RunnlNJ - Stsffi Church Malnt8nance Fumlluro Upkoep of seICes Adminisiratlon 13,141 15.660 141 4.305 4,532 359 377 1.168 987 Hall Runnlng Costs Hall Running - ElectrlGty Governanc• Costs Independent Examlnatlon Fe8 Other payments Sundry Payments Spring Harvest Church Aclivities Chldrens work 2.000 150 150 600 20 1.072 Total paents 29.025 34.812 Excèss of Rgcelpts ov•r Payments 5,366 (4,979) Brougm FOard Balance 17.252 carri Foard Balanc• 17,639 12,273 Page 3
Sl Mary's Island Clwrch Statemenl of Assets and Liabillties Y•ar •nded 31 December 2020 2020 2019 Deposlt Account Cash at Bank and in Hand 2.349 2,33g Approved by the DCC on 2021 aThJ signed on its behalf by". Sl Mary's Island Church Not•s to the Accounts Year •nd•d 31 December 2020 Basi5 of preparation The Accounts have been prepared on the receipts and payments basls. Related Party Transactions Related party transactk)ns aro iransactbns with Trust88s and close famlly memters of trustees and Include donalk)ns made. Tru8tees made unresirfcted donatlorts of £7,185 In the year. Pa9e 4
Independenl Examinees Report lo th• DCC of St Marf818land Chur¢h Thls Report on the 8c¢wnts of th8 PCC for the year ended 31 0ec8mbor 2020, which are sel out in this annual report, is in resped of an examination carried out under Regulation 3{3} of the Church Acwunting RegulatM)ns 20[ {"Ihe Regulations.) and s.145 of th8 Charities Act 2011 {'Ihe Act'}. Respective responsibilitie8 of tho PCC and the examlner As m8mber8 of Ihe PCC you are responsible for the preparatlon of the acwunts. you consider that the audit requirement of Regulation 3{3) and section 14412) of the Act do Mt apply. It b8 my resporEibility to issue this report on those accounls in accordance with the R89ulatlons. Basss of thls report My examination was carried OLrt in acwrrIan with the General Directions gNen by the Charlty Commisslon under s8cllon 145{5}Ib) of the Act and lo b8 found In 1he Church guidance, 2006 edition, issued by t Ftnance DiMsiDn of thé Archbishops, uncIl. That examination In¢deS a review of Ihe accountlng record kept by the PCC and a mpason of the accounts with thos8 records. It also includes consvjerng any unusual items or disdosure5 in Ihe accounts and seeking explanab'ons from you as truslees GonrnIng 8ny such matters. The procedures und8rtakan do not provide all the adence that would be required in an audit. and consequently I do not express an audit Opinic on the view given by the arKount8. Ind•p•nd•nt Examinee$ stalement In conneclK)n wlth my examinatNJn. no matter has come to my attention.. {1 } which gNe8 me reasonable cause to believe that in any materFal respect Ihe raqulrements - lo keep accountr'NJ records In accordance with sectlon 130 of the Act. and to prepare accounls whlch aGCOTd with the accounllng records aTrJ comply wth the requirements of the Act and the Reoulath'ons have not been met: or {2) to which. in my opinion. attention should be drawn in order to enable a proper understandirg of the accounts lo bo rea¢h8d. 1106 Iv frice 3rd February 2021 Mr Rob Trice MAAT 210 King George Road Chalham, Kent. ME5 OPH Page 5