| Page(s) | |||
|---|---|---|---|
| Annual Report |
|||
| Financial Review |
|||
| Report ofthe Independent | Examiner | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Accounting Policies |
10 | ||
| Notes to the Financial | Statements |
| Unrestricted | Restricted | Tote | I Funds | Tota I | Funds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | Notes | |||||||
| ncome and endowments |
from: | ||||||||||
| onations and legacies |
61,171 | 2,533 | 63,704 | 68,543 | |||||||
| ha rita hie activities | 1,614 | 191 | 1,805 | 4,314 | |||||||
| ther trading activities |
5,094 | 5,094 | 20,991 | ||||||||
| Investments | 449 | 449 | 485 | ||||||||
| ther receipts | 229 | 229 | |||||||||
| otal income | 68,557 | 2,724 | 71,281 | 94,333 | |||||||
| xpenditure on: |
|||||||||||
| Raising funds |
32 | 78 | 110 | 212 | |||||||
| ha rita hie activities | 62,939 | 907 | 63,846 | 72,247 | |||||||
| ther trading activities |
10,470 | 10,470 | 9,001 | ||||||||
| ther expenditure | 165 | 662 | 827 | 4,324 | |||||||
| ota I expenditure |
73,606 | 1,647 | 75,253 | 85,784 | |||||||
| et gains (or losses) | on | investments | 823 | 823 | 1,885 | ||||||
| et income or (net expenditure) |
(4,226) | 1,077 | (3,149) | 10,434 | |||||||
| ransfers between |
funds | ||||||||||
| ther recognised | gains/(losses)r | ||||||||||
| Reconciliation | of | funds: | |||||||||
| et movement in |
funds | (4,226) | 1,077 | (3,149) | 10,434 | ||||||
| otal funds brought |
forward | 45,057 | 1,135 | 46,192 | 35,758 | ||||||
| otal funds carried |
forward | 40,831 | 2,212 | 43,043 | 46,192 | ||||||
| igned on behalf ofthe PCC | |||||||||||
| Rev'd Christine Keyte |
PCC | Chair | |||||||||
| JH Scott, Treasurer | |||||||||||
| ) | ( | g |
| Total Funds | Total Funds | Notes | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||||
| Fixed Assets | |||||||||
| Investm ents | 12,784 | 11,961 | |||||||
| Current | Assets | ||||||||
| Debtors | 1,558 | 2,904 | |||||||
| Short Term Deposits |
20,989 | 20,989 | |||||||
| Cash at bank | and | in | hand | 13,300 | 20,151 | ||||
| Total current | assets | 35,847 | 44,044 | ||||||
| L | ia b i Iit ie s | ||||||||
| Creditors: Amounts |
falling | due | within | one year | (5,588) | (9,813) | 7 | ||
| Net current | assets | 30,259 | 34,231 | ||||||
| Creditors: Amounts | falling | due | after more than one year | ||||||
| Provisions for |
liabilities | ||||||||
| otal net assets | 43,043 | 46,192 | |||||||
| The funds of |
the | charity: | |||||||
| Endowment funds |
|||||||||
| Restricted income |
funds | 2,212 | 1,135 | ||||||
| Unrestricted funds |
40,831 | 45,057 | |||||||
| otal charity | funds | 43,043 | 46,192 |
| 1.2020 INCOME | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| General | Desi nated | Unrestricted | Restricted | Total Funds | Total Funds | ||||
| Fund | Funds | Funds | Funds | 2020 | 2019 | ||||
| Planned gwing (excl. tex |
refunds) | 31,984 | 31,984 | 420 | 32,404 | 32,749 | |||
| Planned giving (no tex refunds) |
1,354 | 1,354 | 120 | 1,474 | 1,460 | ||||
| Loose cash collections | 1,946 | 1,946 | 1,946 | 6,938 | |||||
| Donations/Appeals non Members |
281 | 281 | 439 | 720 | 3,037 | ||||
| Donations from Members |
6,121 | 901 | 7,022 | 7,022 | 8,127 | ||||
| Fundrsising Events |
2« | 2« | 196 | 407 | 857 | ||||
| Sundry Income |
535 | 535 | 535 | 835 | |||||
| Tax recovered on Gift Aid |
10,172 | 10,172 | 108 | 10,280 | «,998 | ||||
| Flower Guild Income |
100 | 100 | 100 | 1,207 | |||||
| Glebe Centre Donations | 178 | 178 | 178 | 712 | |||||
| Grants | 200 | 3,300 | 3,500 | 1,250 | 4,750 | 625 | |||
| Furlough Receipts |
1,915 | 1,973 | 3,888 | 3,888 | |||||
| otal Donations and legacies |
54,719 | 6,452 | 61,171 | 2,533 | 63,704 | 68,543 | |||
| Fees for weddings & funerals |
1,614 | 1,614 | 1,614 | 3,442 | |||||
| Youth Club Income |
191 | 191 | 872 | ||||||
| otal Charitable activities |
1,614 | 1,614 | 191 | 1,805 | 4,314 | ||||
| Glebe Centre Sundry Income |
10 | 10 | 10 | 10 | |||||
| Glebe centre hiring fees |
2,096 | 2,096 | 2,096 | 13,275 | |||||
| Magazine advertisement |
fees | 2,494 | 2,494 | 2,494 | 6,551 | ||||
| Other Trading Activities |
494 | 494 | 494 | 1,155 | |||||
| otal Other trading activities |
2,988 | 2,106 | 5,094 | 5,094 | 20,991 | ||||
| Bank & CBFdeposit interest | 372 | 77 | 449 | 449 | 485 | ||||
| Total Investments | 372 | 77 | 449 | 449 | 485 | ||||
| Other Funds Generated | 229 | 229 | 229 | ||||||
| otal income and endowments | 59,922 | 8,635 | 68,557 | 2,724 | 71,281 | 94,333 |
| General | Designated | Unrestricted | Restricted | Total Funds | Toter Funds | ||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | 2020 | 2019 | ||
| ioost of fundraising activities |
32 | 32 | 78 | 110 | 212 | ||
| IMissionary and chantable |
giving | 2,302 | 2,302 | 2,302 | 2,898 | ||
| IMinistry: | |||||||
| I~iocesan parish share | 40,500 | 40,500 | 40,500 | 45,000 | |||
| other clergy costs | 4,109 | 4,109 | 4,109 | 4,648 | |||
| IStaf fSalaries | 6,705 | 6,705 | 6,705 | T,296 | |||
| Church Administration Costs |
3,207 | 3,207 | 3,207 | 3,759 | |||
| Upkeep of services | 410 | 410 | 664 | 684 | |||
| Church Heating and Lighting |
1,452 | 1,452 | 1,452 | 1,870 | |||
| Church maintenance and |
repair | 452 | 452 | 452 | 759 | ||
| Church and Hall Equipment |
671 | 671 | 254 | ||||
| Church and Hall Insurance |
1,555 | 1,555 | 1,555 | '1,975 | |||
| Youth Club Expenditure |
236 | 236 | 840 | ||||
| Flower Guild Expenditure |
782 | ||||||
| Miscellaneous | 581 | 581 | 581 | 183 | |||
| Sundry Church Music Costs |
1,051 | 1,051 | 1,051 | 756 | |||
| Governance | 495 | 120 | 615 | 615 | 585 | ||
| Cost of charitable activities |
60,517 | 2,422 | 62,939 | 907 | 63,846 | 72,247 | |
| Exp. on Church Buildings |
and Yard | 165 | 185 | 662 | 827 | 4,324 | |
| Other Expenditure | 165 | 165 | 662 | 827 | 4,324 | ||
| Church Centre running costs |
663 | 6,039 | 6,702 | 6,702 | 4,391 | ||
| Church Centre Staf fcosls |
3,100 | 3,100 | 3,100 | 2,978 | |||
| Parish magazine costs |
658 | 668 | 668 | 1,634 | |||
| Cost of other trading activities |
1,331 | 9,139 | 10,470 | 10,470 | 9,001 | ||
| Total expended on allfunds |
61,880 | 11,726 | 73,606 | 1,647 | 75,253 | 85,784 |
| 9.NET | ASSETS BYFUND | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Tots | I Funds | Tots | I Funde | |||
| Funds | Fund/s | 2020 | 2019 | |||||
| Investm | ant f i&ed assets | 12,784 | 12,784 | 11,962 | ||||
| Current | assets (except cash) | 1,532 | 26 | 1,558 | 2,904 | |||
| Cash at | bank and on deposit | 32,103 | 2, | 186 | 34,289 | 41,139 | ||
| Current | lia bilities | 5,588 | 5,588 | 9 813 | ||||
| Tata Is | 40 831 | 2.212 | 43,043 | 46,192 |
| 12.MISSIO | NARY GIVING | NARY GIVING | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Missionary | and charitable | giving | Missionary | and | charitable | giving | |||||||
| Total | 2020 | Tots I | 2019 | Tota I | 2018 | Total | 2017 | ||||||
| Overseas: | Overseas: | ||||||||||||
| Happy Home |
402 | 400 | Happy Home |
400 | 400 | ||||||||
| Home: | Home: | ||||||||||||
| British Legion | 205 | Samaritans | 401 | 631 | |||||||||
| Bible Society | 200 | 300 | British Legion | 200 | 288 | ||||||||
| Scripture Union |
100 | 200 | Bible Society | 200 | |||||||||
| Mothers Union |
200 | 200 | Scripture Union |
200 | 400 | ||||||||
| Family Support | 400 | 800 | Mothers Union |
400 | 200 | ||||||||
| Torch | 200 | 300 | Family Support | 300 | 400 | ||||||||
| Shoebox | 267 | Care | 350 | 300 | |||||||||
| Diocesan Harvest |
Appeal | 2pp | Torch | 300 | |||||||||
| St Barnabas | 0 | 200 | Christian Aid |
330 | |||||||||
| EG Food Bank | 250 | 28 | Shoebox | 18 | 267 | ||||||||
| Open House | 250 | Diocesan Harvest |
peal | 108 | |||||||||
| Care forthe Family | 300 | Others | 42 | ||||||||||
| Totals | 2,302 | 3,100 TotaIs | 2,269 | 3866 |
| Unrestricted | Restricted | TotalFunds | Total Fund | |||
|---|---|---|---|---|---|---|
| Fund | Fund/s | 2019 | 2018 | |||
| In corn e and endowments |
from: | |||||
| Donations and legacies |
66,224 | 2,319 | 68,543 | 70,691 | ||
| Charitable activities |
3,442 | 872 | 4,314 | 7,655 | ||
| Other trading activities |
20,991 | 20,991 | 19,403 | |||
| Investments | 485 | 485 | 420 | |||
| Other receipts | ||||||
| Tote I in corn e |
91,142 | 3,191 | 94,333 | 98,169 | ||
| Expenditure on: |
||||||
| Raising funds |
212 | 212 | 20 | |||
| Charitable activities |
70,616 | 1,631 | 72,247 | 81,354 | ||
| Other trading activities |
9,001 | 9,001 | 9,450 | |||
| Other expenditure | 2,526 | 1,798 | 4,324 | 9,659 | ||
| Total expenditure | 82,355 | 3,429 | 85,784 | 100,483 | ||
| Net gains (or losses) | on investments | 1,885 | 1,885 | (153) | ||
| INet income or (net expenditure) |
10,672 | (238) | 10,434 | (2,467) | ||
| Transfers between |
funds | 65 | (65) | |||
| Other recog n ised | gains/(losses): | |||||
| Reconciliation offunds: |
||||||
| Net movement in |
funds | 10,737 | (303) | 10,434 | (2,467) | |
| Total funds brought |
forward | 34,320 | 1,438 | 35,758 | 38,225 | |
| Total funds carried |
forward | 45,057 | 1,135 | 46,192 | 35,758 |