OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-12-31-accounts

Statement of Financial Activities of Financial Activities
for the year ended
31 December 2020
Total Total
Endowment Restricted Unrestricted Funds Endowment Restricted Unrestricted Funds
Note Funds Funds Funds 2020 Funds Funds Funds 2019
Income from.
Donations and legacies 2 5,455 100,465 105,920 12,768 96,507 109,275
Charitable activities 3 979 3,112 4,091 1,963 5,752 7,715
investments 4 2,633 2(633 2,581 2,581
Total Incoming resources 9,067 103,577 112,644 17,312 102 259 119571
Expenditure
on:
Charitable activities 5 11,147 98,707 109,854 24,340 102,462 126,802
Total resources expended 11,147 98,707 109,854 24,340 102,462 126,802
Net gains/(losses) on investment assets 4,281 4,281 9,415 9,415
Iyet income/(expenditure) 4,281 (2,080) 4,870 7,071 9,415 (7,028) (203) 2,184
Transfers between
funds
779 (779)
Net movement Infunds 4,281 (1,301) 4,091 7,071 9,415 (7,028) (203) 2,184
Reconciliation of funds
Total funds brought
forward
65,164 191,277 4,411 260,852 55,749 198,305 4,614 258,668
Total funds carried forward 14 69,445 189,976 8,502 267,923 65,164 191,277 4,411 260,852

Note 202Q 2019
Fixed assets
Investments 10 69,445 65,164
69,445 65,164
Current assets
Debtors 264 5,252
Cash at bank and in hand 202,933 194,163
Total current assets 203,197 199,415
Creditors: amounts falling due
within one year (4,719) (3,726)
Net current assets 198,478 195,689
Total assets less current liabilities 267,923 260,852
Net assets 267,926 260,852
The funds ofthe charity:
Endowment
funds
69,445 65,164
Restricted funds 189,976 191,277
Unrestricted
funds
8,502 4,411
Total charity funds 14 267,923 260,852
These fina nciai statements were approved by the PCC on .......S.!.......................and signed on its b eh a if
8' mz. l
by:

Donations
and le
gacies
Total Total
Restricted Unrestricted funds funds
funds funds 2020 2019
f f f f
Donations 1,945 59,084 61,029 74,176
Legacies 500
Grants receivable
Heritage
Fund
13,000 13,000
Colfe's School 5,000 5,000 5,000
Discretionary Fund 5,000 5,000
HMRC - CJRS 4,353 4,353
Leathersellers 3,000 3,000 6,000
Diocesan 500 500
Noticeboard 800
War Memorial Trust 4,540
Other small grants 1,038
Gift aid 10 14,028 14,038 17,221
Total 5,455 100,465 105,920 109,275

Income from charita ble activities
Total Total
Restricted Unrestricted funds funds
funds funds 2020 2019
f f f f
Sales within charitable activities 26 271 297 232
Fees from weddings and other services 1,498 1,498 1,757
Rental income 1,153 1,153 2,975
Other activities 953 190 1,143 2,751
Total 979 3,112 4,091 7,715
Income from investm ents
Total Total
Restricted Unrestricted funds funds
funds funds 2020 2019
f f
Income from unlisted investments 2,004 2,004 1,970
Interest receivable 629 629 611
Total 2,633 2,633 2,581

Charitable
activities
Total Total
Restricted Unrestricted funds funds
funds funds 2020 2019
f f f f
Director of music 5,880 5,880 5,141
Parish share 61,680 61,680 61,500
Church
premises
7,157 14,758 21,915 32,541
Upkeep of services
Ministry costs
Ministers'
expenses
1,373
350
1373
350
1,347
1,658
Communications 947 3,581 4,528 5,202
Crypt costs
Therapeutic
garden costs
St Mary's Festival costs
796 1,719 1,719
796
3,410
1,146
St Mary's Social costs 16 16
St Mary's
Day School
Youth work
costs 1,382
849
1,382
849
1,879
Sundries (1,961) (1,961)
Independent
examination
11,147 4,440
91,820
4,440
102,967
113,824
Grant funding
of activities
Note 6 978 978 2,385
Share ofsupport costs Note 7 4,830 4,830 6,153
Share ofgovernance costs Note 7 1,080 1,080 4,440
Total 11,147 98,707 109,854 126,802
6 Grants payable 2020 2019
f. f
Grants to institutions:
Ouseley Church
Music Trust
The Children's
Society
Other
598
598
Grants to individuals 978 1,787
Total 978 2,385

Support Support Governance Governance Total Support Governance Total
costs costs 2020 costs costs 2019
f f f f
Staff costs 4,830 4,830 5,346 5,346
Administrative
expenses
807 807
Accountancy 1,080 1,080 4,440 4,440
4,830 1,080 5,910 6,153 4,440 10,593
Staff costs and numbers
2020 2019
Staff costs were as follows: E
Salaries and wages 10,430 10,487
Social Security costs
Employer's contribution to defined contribution pension schemes
Total 10,430 10,487
No employee
received emoluments
of more than f60,000(2019:nil)
The average number of employees during the year was as follows:
2020 2019
Ministerial
Support
10 Fixed assets investm ents
Listed
investments Total
f f
Cost or valuation
At 1January 2020 65,164 65,164
Valuation
changes
4,281 4,281
At 31December 2020 69,445 69,445
Carrying amount
At 31December 2020
69,445 69,445
At 31December 2019 65,164 65,164
11 Debtors
2020 2019
f
Other debtors 264 5,252
Prepayments
Total 264 5,252
12 Creditors: amounts falling due within one year
2020 2019
f f
Other creditors 279 366
Accruals 4,440 3,360
Total 4,719 3,726
13 Analysis of net assets between funds
Current year
General Restricted Endowment Total
funds funds funds funds 2020
f f f f
investments 69,445 69,445
Current assets 13,221 189,976 203,197
Current
liabilities
(4,719) (4,719)
Net assets at 31 December 2020 8,502 189,976 69,445 267,923
Comparative
- previous year
General Restricted Endowment Total
funds funds funds funds 2019
f f f f
Investments 65,164 65,164
Current assets 8,137 191,277 199,414
Current
liabilities
(3,726) (3,726)
Net assets at 31 December 2019 4,411 191,277 65,164 260,852

Movements
in fun
ds
Current year At
At 1January Incoming Outgoing Transfers Gains/ 31December
2020 resources resources between funds (losses) 2020
f f f f f f
Endowment
funds:
St Mary's
Day School Fund
31,464 1,955 33,419
Hobbs Legacy 5,011 346 5,357
Sale of Elfrida
Hall
26,662 1,841 28,503
Chancel Fund 2,027 140 2,167
Total endowment funds 65,164 4,281 69,445
Restricted funds:
Appeal
Fund
87,244 3,541 (8,104) 779 83,460
Legacy Grant
Crypt Capital
Fund
Organ
Fund
Bell Restoration
Fund
78,063
3,642
103
805
624
1,106
56
78,687
4,748
103
861
Therapeutic
Garden
(12) 1,732 (795) 925
Smith Trust 7,224 950 (850) 7,324
St Mary's
Day School Fund
6,699 993 (1,382) 6,310
St Mary's Festival Fund 13 13
St Mary's Social 2,657 (16) 2,641
Colfe's Chaplaincy Fund 3,870 3,870
Chancel
Fund
969 65 1,034
Total restricted
funds
191,277 9,067 (11,147) 779 189,976
General fund 4,411 103,577 (98,707) (779) 8,502
Total unrestricted funds 4,411 103,577 (98,707) (779) 8,502
Total funds 260,852 112,644 (109,854) 4,281 267,923
Comparative
- previous year
Comparative
- previous year
At
At 1January Incoming Outgoing Transfers Gains/ 31December
2019 resources resources between funds (losses) 2019
E E E E E
Endowment
funds:
St Mary's
Day School Fund
27,363 4,101 31,464
Hobbs Legacy 4,221 790 5,011
Sale of Elfrida
Hall
22,457 4,205 26,662
ChancelFund 1,708 319 2,027
Total endowment funds 55,749 9,415 65,164
Restricted funds:
Appeal
Fund
89,813 11,712 (14,281) 87,244
Legacy Grant 77,501 562 78,063
Crypt Fund 3,642 3,642
Organ
Fund
103 103
Bell Restoration
Fund
805 805
Therapeutic
Garden
2,611 787 (3,410) (12)
Smith Trust 7,257 923 (956) 7,224
St Mary's
Day School Fund
6,268 1,029 (598) 6,699
St Mary's Festival Fund 220 939 (1,146) 13
St Mary's Social
Committee
Fund
2 313 370 (26) 2,657
Colfe's Chaplaincy Fund 6,870 (3,000) 3,870
Chancel
Fund
902 67 969
Hobbs Legacy 146 (146)
Sale of Elfrida
Hall
777 (777)
Total restricted
funds
198,305 17,312 (24,340) 191,277
General fund 4,614 102,259 (102,462) 4,411
Total unrestricted funds 4,614 102,259 (102,462) 4,411
Total funds 258,668 119,571 (126,802) 9,415 260,852
Notes to the accounts
for the year ended
31December 2020
14 Movements
in funds (continued)
Purposes ofendowment funds:
St Mary's
Day Scool
Fund: funds for the adjacent primary school.
Hobbs Legacy: funds for youth work.
Sale of Elfrida
Hall;
funds for youth work.
Chancel
Fund:
funds for the church
building.
Purposes of restricted funds:
Appeal
Fund:
funds for building
works and
projects,
Legacy Grant: funds for capital costs and other grants.
Crypt Capital
Fund
funds to be spent on capital works in the Crypt ofthe church.
Organ Fund: funds for organ maintenance.
Bell Restoration
Fund:
funds for the church
bells and related
tower.
Therapeutic
Garden
Fund: funds for church garden
development
and maintenance.
Smith Trust: funds for youth work.
St Mary's
Day Scool
Fund: funds for the adjacent
primary school.
St Mary's
Festival Fund:
funds for the festival annual event.
St Mary's Social Committee Fund: funds for events put on by the committee.
Colfe's Chaplaincy Fund: funds to provide
chaplaincy
support for Colfe's School and for the provision
of parish administrators.
Chancel
Fund:
funds for building
works and
projects.
Hobbs Legacy: funds for youth work.
Sale of Elfrida Hall: funds for youth work.