| Note | Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| INCOME FROM | 2 | 2 | ||||
| Donations | 2a | 34,247 | 34,247 | 24,227 | ||
| Other trading activities |
2b | 65,993 | 65,993 | 86,449 | ||
| Investment income |
2c | 413 | ||||
| Increase in value of investments |
2c | 701 | ||||
| Charitable activities |
2d | 8,830 | 8,830 | 5,832 | ||
| Other income | 2e | 9,158 | 9,158 | 174 | ||
| TOTAL | 118,228 | 118,228 | 117,796 | |||
| EXPENDITURE ON | ||||||
| Cost of fundraising | 3a | 1,079 | ||||
| General Church expenses | 3b | 44,464 | 44,464 | 47,951 | ||
| Maintenance and running |
costs | 3c | 65,198 | 65,198 | 59,361 | |
| Repairs and refurbishment | 3d | 2,572 | 2,572 | 8,105 | ||
| Miscellaneous Expenditure |
3e | 10,851 | 10,851 | 7,369 | ||
| TOTAL | 123,085 | 123,085 | 123,865 | |||
| Transfers between funds |
9,830 | (9,830) | ||||
| Net movement in funds |
4,857 | 4,857 | 6,069 | |||
| Total funds brought forward |
18,228 | 9,830 | 28,058 | 34,127 | ||
| Total funds carried forward | 23,201 | 23,201 | 28,058 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||
| 2 | 2 | 8 | |||
| 2(a) Donations | |||||
| Planned giving |
20,300 | 20,300 | 20,248 | ||
| Tax recovered | 10,494 | 10,494 | 3,000 | ||
| Donations &collections |
3,480 | 3,480 | 479 | ||
| Other funds generated | 500 | ||||
| 34,274 | 34,274 | 24,227 | |||
| 2(b) Other trading activities | |||||
| Padsh hall rental (Choir School) | 3,000 | 3,000 | 1,000 | ||
| Parish hall rental (other) |
11,580 | 11,580 | 23,922 | ||
| Centre office rental | 8,583 | 8,583 | 18,586 | ||
| Centre hall rental | 1,630 | 1,630 | 2,416 | ||
| Centre accomodation rental |
30,900 | 30,900 | 31,800 | ||
| Fundraising events (organ |
fund) | ||||
| Crypt rental (other) | |||||
| Jazz Umbrella (Quarterly |
Rental) | 10,300 | 10,300 | 8,725 | |
| Jazz Umbrella (Additional |
Payments) | ||||
| 65,993 | 65,993 | 86,449 | |||
| 2(c)Investment Income |
|||||
| Dividends Paid |
391 | ||||
| Bank interest | 22 | ||||
| Increase in value of investments |
701 | ||||
| 1,114 | |||||
| 2(d) Charitable Activities |
|||||
| Parish fees for weddings | and funerals | 7,430 | 7,430 | 4,882 | |
| Main Church hire (occasional) |
1,400 | 1,400 | 950 | ||
| Parish events (Walsingham) | |||||
| Parish events (Choir Camp) | |||||
| Parish events (Other) | |||||
| 8,830 | 8,830 | 5,832 | |||
| 2 (e)Other Incoming Resources | |||||
| Charity Suport Building Fund |
9,158 | 9,158 | |||
| Miscellaneous | 174 | ||||
| 9,158 | 9,158 | 174 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| 2 | 2 | 2 | 2 | ||||
| 3 (a)Cost offundrsising | |||||||
| Centre cleaning etc | 559 | ||||||
| Parish hall cleaning |
etc | 520 | |||||
| 0 | 1,079 | ||||||
| 3(b) General Church | Expenses | ||||||
| Diocesan quota | 31,837 | 31,837 | 35,578 | ||||
| Parish events (Watsingham) | 400 | ||||||
| Parish events (choir | camp) | ||||||
| Other events cost | |||||||
| Musical expenses | 110 | 110 | 110 | ||||
| Education (organ scholarship) |
|||||||
| Education ( First Communion) |
|||||||
| Office expenses | 12,498 | 12,498 | 9,580 | ||||
| Parochial lees due to | Diocese | ||||||
| Legal &professional | expenses | 1,580 | |||||
| Bank charges and interest | 19 | 19 | 78 | ||||
| Safe Deposit BoxCharge | 735 | ||||||
| 44,464 | 44,464 | 48,061 | |||||
| 3(c)Maintenance | and running costs | ||||||
| Church utilities |
3,979 | 3,979 | 5,148 | ||||
| Church insurance | 12,298 | 12,298 | 12,854 | ||||
| Church upkeep | 10,119 | 10,119 | 6,331 | ||||
| Church upkeep ofservices |
5,662 | 5,662 | 5,520 | ||||
| Parish hall utilities | 3,741 | 3,741 | 6,072 | ||||
| Parish hall insurance | |||||||
| Parish hall upkeep | 1,121 | 1,121 | 1,588 | ||||
| Centre utilities | 2,641 | 2,641 | 2,218 | ||||
| Centre insurance | 162 | 162 | 1,843 | ||||
| Centre upkeep | 34 | 34 | 2,424 | ||||
| Centre rent to diocese | 20,243 | 20,243 | 13,496 | ||||
| Churchyard | |||||||
| Crypt utilities | 1,380 | 1,380 | 1,275 | ||||
| Crypt maintenance | |||||||
| British Gas Boiler Maint. Contract | 3,818 | 3,818 | 592 | ||||
| 65,198 | 65,198 | 59,361 | |||||
| 3(d) Repairs &Refurbishment | |||||||
| Church repairs | 1,390 | 1,390 | 7,445 | ||||
| Centre repairs | 355 | 355 | 355 | ||||
| Parish hall repairs | 827 | 827 | 660 | ||||
| 2,572 | 2,572 | 8,460 | |||||
| 3(e)Miscellaneous | Expenditure | ||||||
| Ministers Travel Expenses | (Funerals) | 564 | |||||
| Donation to St. Maffhews | Church | 6,310 | |||||
| Other expenses | 495 | ||||||
| Donation to P.D.S.A | 9,303 | 9,303 | |||||
| Return of Hire Fees | 1,548 | 1,548 | |||||
| 10,851 | 10,851 | 7,369 |
| Notes to t | he Financial | Statements - 31.12.2021 | |||
|---|---|---|---|---|---|
| 2 | |||||
| 4.Debtors | 2021 | 2020 | |||
| 5.Investments | 2021 | 2020 | |||
| HM Treasury | 31/2 %War Stock | 100 | 100 | ||
| HM Treasury | 2 1/2 %War Stock | 200 | 200 | ||
| 300 | 300 | ||||
| 6.cash at bank and in hand | 2021 | 2020 | |||
| StGiles Current Account (Barclays Bank) | 22,706 | 27,531 | |||
| StGiles Church Fabric Fund | (CCLA) | 227 | 227 | ||
| 22,933 | 27,758 | ||||
| 7.Amounts | falling due within one year | 2021 | 2020 | ||
| 8.Amounts | falling due after one year | 2021 | 2020 |
| 9.Analysis | of | Fund | Balances | |||||
|---|---|---|---|---|---|---|---|---|
| As at | Income | Expenditure | Transfers | As at | ||||
| 01-Jan-21f | 31-Dec-21 2 |
|||||||
| Restricted | 9,830 | (9,830) | 0 | |||||
| Unrestricted | 18,228 | 118,228 | (123,085) | 9,830 | 23,201 | |||
| 28,058 | 118,228 | (123,085) | 23,201 |