| Annual Report. |
1-6 |
|---|---|
| Statement ofFinancial Activities. | |
| Balance Sheet | |
| Notes to the Financial Statements |
|
| Accounting Policies ..............................................................9-10 |
|
| Incoming Resources ... |
11 |
| Resources Expended . | 12 |
| Investments, Analysis ofNet assets, Debtors, Creditors |
.........13 |
| Statement offunds. | 14 |
| their grants in 20 | 21. | |
|---|---|---|
| Hurst Community | shop | f32,337 |
| The government | listed places ofworship | scheme f5,030 |
| Chichester Diocese | f,1,000 | |
| Sussex churches | bike ride scheme | f240 |
| Alfied Charitable | Trust | f.500 |
| Allchurches Trust |
f3,000 | |
| Beatrice Laing foundation | f2,000 | |
| Garfield Weston | Tnist | 5.10,000 |
| Total | f54,107 |
| FOR THE YEAR ENDED | 31 DEC | EMBER 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| TOTAL | TOTAL | ||||||||
| Unrestricted | Restricted | Endowment | FUNDS | FUNDS | |||||
| Notes | Funds | Funds | Funds | 2021 | 2020 | ||||
| 6 | 6 | 0 | |||||||
| Incoming resources | |||||||||
| Voluntaryincome | 2a | 180,195 | 46,105 | 226,300 | 141,046 | ||||
| Activities forgenerating funds |
2b | 675 | 675 | 1,736 | |||||
| Income frominvestments | 2c | 407 | 232 | 639 | 931 | ||||
| Church activities | 2d | 6,273 | 6,273 | 3,079 | |||||
| Otherincoming resources |
2e | 2,451 | 2,451 | 7,153 | |||||
| Total incoming resources | 187,550 | 48,556 | 232 | 236,338 | 153,945 | ||||
| Resources expended | |||||||||
| Costs ofgenerating voluntary |
income | 3a | |||||||
| Fund-raising trading costs |
3b | 34 | |||||||
| Church activities | 3c | 200,498 | 60,751 | 232 | 261,481 | 152,764 | |||
| Governance Costs |
3d | 67 | 67 | 60 | |||||
| Total resources expended | 200,565 | 60,751 | 232 | 261,648 | 152,858 | ||||
| Net incoming/(outgoing) | resources | before transfers | (13,015) | (12,195) | (25,210) | 1,087 | |||
| Gmss transfers between funds |
|||||||||
| Net incomingl(outgoing) gains/losses |
resources | before other recognised | (13,015) | (12,195) | (26,210) | 1,087 | |||
| Gains/(losses) on revaluation |
offired | assets and Investments | 6b | 1,811 | 1,146 | 2,957 | 1,330 | ||
| Gainsf(losses) on disposal |
investment | assets | 6b | ||||||
| Net movement in funds |
(11,204) | (12,195) | 1,146 | (22,263) | 2,417 | ||||
| Total funds brought forward |
at 1 January 2021 | 108,076 | 33,793 | 8,011 | 149,880 | 147,463 | |||
| Total funds carried forward at 31December 2021 | 98,872 | 21,598 | 9,157 | 127,627 | 149,880 |
| BALANCE SHEET | AT 31 DECEMBER 2021 | ||||
|---|---|---|---|---|---|
| Notes | 2021 | 2020 | |||
| Fixed assets | |||||
| Tangible fixed assets | 6a | ||||
| Investments | 23,629 | 20,672 | |||
| Total fixed assets | 23,629 | 20,672 | |||
| Current assets | |||||
| Debtors | 16,707 | 15,194 | |||
| CBFDeposits | 58,318 | 83,279 | |||
| Cash at bank | 56,162 | 37,242 | |||
| 131,187 | 135,715 | ||||
| Creditors: amounts | falling due within one year | -27,189 | -6,507 | ||
| Net current assets | 103,998 | 129,208 | |||
| Total assets less current liabilities | 127,627 | 149,880 | |||
| NET ASSETS | 127,627 | 149,860 | |||
| Funds | |||||
| Endowment funds |
10 | 9,157 | 8,011 | ||
| Restricted funds | 10 | 21,598 | 33,793 | ||
| Unrestricted funds |
10 | 96,872 | 106,076 | ||
| 127,627 | 149,880 |
| 2 Incoming reso | urc | es | |||||||
|---|---|---|---|---|---|---|---|---|---|
| TOTAL | TOTAL | ||||||||
| Unrestricted | Restricted | Endowment | FUNDS | FUNDS | |||||
| Funds | Funds | Funds | 2021 | 2020 | |||||
| F | F | F | E | F | |||||
| a | Voluntaryincome | ||||||||
| Planned giving |
88,006 | 88,006 | 81,251 | ||||||
| Collections | 2,936 | 953 | 3,889 | 4,831 | |||||
| Gifts | 6,323 | 36,505 | 42,828 | 6,435 | |||||
| Tax recoverable | on | gift | aid | 23,261 | 8,647 | 31,908 | 23,466 | ||
| Grants | 54,107 | 54,107 | 25,063 | ||||||
| Legacies | 5,562 | 5,562 | |||||||
| 180,195 | 46,105 | 226,300 | 141,046 | ||||||
| b | Activities for generating | funds | |||||||
| Fund-raising events |
675 | 675 | 978 | ||||||
| Padsh magazine | advertising | 758 | |||||||
| 675 | 675 | 1,736 | |||||||
| c | investment income |
||||||||
| Dividends and interest |
407 | 232 | 639 | 931 | |||||
| 407 | 232 | 639 | 931 | ||||||
| d | income from Church Activities | ||||||||
| Fees from weddings | etc | 4,790 | 4,790 | 1,882 | |||||
| Parish magazine | sales | 1,063 | |||||||
| Church lettings |
1,483 | 1,483 | 114 | ||||||
| 6,273 | 6,273 | 3,079 | |||||||
| e | Otherincoming | resources | |||||||
| Statutory maternity |
pay | 451 | 451 | 5,153 | |||||
| Henry Smith chadty | 2,000 | 2,000 | 2,000 | ||||||
| 2,451 | 2,451 | 7,153 | |||||||
| Total incoming | resources | 1S7,550 | 4S,556 | 232 | 236,338 | 153,945 |
| 3 Resources expended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TOTAL | TOTAL | |||||||||
| Unrestricted | Restricted | Endowment | FUNDS | FUNDS | ||||||
| Funds | Funds | Funds | 2021 | 2020 | ||||||
| E | E | E | E | E | ||||||
| a | Costs ofgenerating voluntary income |
|||||||||
| Envelope Costs | ||||||||||
| Stewardship costs |
||||||||||
| b | Fund-raising irsding costs |
|||||||||
| Fundraising Costs |
34 | |||||||||
| 34 | ||||||||||
| c | Church Aciivities | |||||||||
| Missionary and charitable |
giving: | |||||||||
| Friends International | 2,000 | 2,000 | 2,000 | |||||||
| Bible Society | 'I,000 | 1,000 | 1,000 | |||||||
| Offthe Fence | 1,000 | 100 | 1,100 | 1,010 | ||||||
| Christian Aid |
1,000 | 212 | 1,212 | 1,000 | ||||||
| Sussex Pathways Family Support Work Royal Bditish Legion (Remembrance Hurst Community Shop (lan Nelson Afghan Welcome |
Sunday) memorial |
1,000 1,000 service) |
885 218 195 494 |
1,000 1,885 218 195 494 |
1,000 2,103 |
|||||
| Grants from Henry Smith charity | 2,030 | 2,030 | 1,923 | |||||||
| Use of Rector's Discretionary | Fund | 651 | 651 | 3,291 | ||||||
| 7,000 | 4,785 | 11,785 | 13,327 | |||||||
| Diocesan parish contribution | 74,300 | 232 | 74,532 | 74,259 | ||||||
| Ministry Team costs and | expenses | 5,607 | 5,607 | 5,938 | ||||||
| Insurance | 6,226 | 6,226 | 6,219 | |||||||
| Choir, music, copyright fees | and licences | 692 | 692 | 453 | ||||||
| Church services supplies | 997 | 997 | 142 | |||||||
| Church building maintenance |
22,165 | 12,425 | 34,590 | 10,257 | ||||||
| Church building improvements |
64,139 | 40,816 | 104,955 | 18,752 | ||||||
| Church running expenses |
3,049 | 3,049 | 2,085 | |||||||
| Utilities for church | 4,096 | 4,096 | 4,751 | |||||||
| Staffsalaries | 10,996 | 10,996 | 10,311 | |||||||
| Office running costs and supplies | 1,231 | 1 231 | 2,391 | |||||||
| Statutory maternity pay |
200,498 | 2,725 60,751 |
232 | 2,725 261,481 |
2,879 152,764 |
|||||
| d | Governance costs |
|||||||||
| Independent examination |
fee | 67 | 60 | |||||||
| Cost ofannual accounts | ||||||||||
| 67 | 67 | 60 | ||||||||
| Total resources expended | 200,565 | 60,75'I | 232 | 261,548 | 152,858 |
| Investments | |
|---|---|
| Market value 1 January 2021 |
20,572 |
| Disposals at carrying value |
|
| Purchases at cost | |
| Net gain on revaluation | 2,957 |
| Market value 31 December 2021 | 23,629 |
| 7 | Analysis | of Net assets by fund | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total Funds | ||||
| Funds | Funds | Funds | 2021 | ||||
| F | 8 | ||||||
| Investment | fixed assets | 14,472 | 9,157 | 23,629 | |||
| Current | assets | 109,589 | 21,598 | 131,187 | |||
| Current | liabilities | -27,189 | -27,189 | ||||
| 96,872 | 21,598 | 9,157 | 127,627 |
| Debtors | ||
|---|---|---|
| 2021 | 2020 | |
| E | E | |
| Income tax recoverable | 13,500 | 5,800 |
| Grant claims | 1,784 | 8,303 |
| Other debtors | 1,423 | 91 |
| 16,707 | 15,194 |
| Creditors: amounts falling due within |
one year | |
|---|---|---|
| 2021 | 2020 | |
| 8 | ||
| Building maintenance | 10,703 | |
| Audio visual equipment | 11,874 | 2,337 |
| Other | 4,612 | 4,170 |
| 27,189 | 6,507 |
| Bal b/fwd | Income | Expenditure | Investments | Bal c/fwd | |||||
|---|---|---|---|---|---|---|---|---|---|
| 1 Jan 2021 | revaluation | 31Dec 2021 | |||||||
| Unrestricted | Fund | ||||||||
| General fund |
108,076 | 187,550 | -200,565 | 1,811 | 96,872 | ||||
| 0 | |||||||||
| 108,076 | 187,550 | -200,565 | 1,811 | 96,872 | |||||
| Restricted | Fund | ||||||||
| Discretionary | Fund | 14,417 | 260 | -651 | 14,026 | ||||
| Passion Trust | 625 | 625 | |||||||
| StGeorges | proceeds | 3,250 | -3,250 | 0 | |||||
| Hymn book | fund | 1,140 | 'I,140 | ||||||
| Churchyard | creation | care | 3,750 | 3,750 | |||||
| Henry Smith | charity | gifts | 2,087 | 2,000 | -2,030 | 2,057 | |||
| Faculty works | 0 | 45,845 | -45,845 | 0 | |||||
| Projector and | screen giR | 6,250 | -6,250 | 0 | |||||
| Statutory Maternity |
pay fund | 2,274 33,793 |
451 48,556 |
-2,725 -60,751 |
0 | 0 21,598 |
|||
| Endowment | Fund | ||||||||
| Hannington | Legacy | 8,011 | 1,146 | 9,157 | |||||
| 8,011 | 0 | 0 | 1,146 | 9,157 | |||||
| Total funds | 149,880 | 236,106 | -261,316 | 2,957 | 127,627 |