| Income and endowlllents | from. | ||||||
|---|---|---|---|---|---|---|---|
| Donations and legacies | 406,668 | 5,568 | 53,982 | ||||
| Charitable activities |
1+90 | 3,346 | |||||
| Other trading activities | 570 | ||||||
| Investments | 5,698 | 49 | 6,008 | ||||
| Other receipts | 3,098 | 4,979 | |||||
| Total income | 416,872 | 6,187 | 1,290 | 68,315 | 2 | ||
| Expessditure on: | |||||||
| Raising funds | |||||||
| Charitable activities |
69,276 | 39,091 | 101,590 | ||||
| Other trading activities | 3,264 | 3,902 | |||||
| Total expenditure | 72,540 | 39,091 | 105,492 | 3 | |||
| Net gains {orlosses}on investments | |||||||
| 344,332 | {32,904} | (37,177) | |||||
| 344,332 | {32,904} | ||||||
| Other recognised gains/Qossce}: | |||||||
| Gains/(losses) on revaluation |
ofInvestments | 27,854 | 60 | 22,569 | 7 | ||
| Other gains/{losses} | |||||||
| 372,186 | {32,844} | (24,608) | |||||
| iteconcrllation offunds: | |||||||
| Total funds brought forward | 228,625 | 126,789 | 12,172 | 392,194 | |||
| f600,811 | f93,945 | f13,119 | f367,586 |
| 444 '4ISr ~II | ||||
|---|---|---|---|---|
| f | ||||
| Intangible assets | 9,411 | |||
| Tangible assets Total%ted~ |
195,613 205,024 |
7 | ||
| Debtors | ||||
| Investments | ||||
| Cash at bank and in | hand | 174,001 | 13 | |
| Total currant assets | 180,610 | |||
| Creditors: Amounts | falling due within one year | (18,046) | 10 | |
| Net currant assets or(lhbWSes) | 162,564 | |||
| Total assets lass currant ltabIRIes | 367,588 | |||
| Provisions for liabilities | ||||
| Total net assets orglabiltha) | f367,588 | |||
| Restricted income funds |
138,961 | |||
| Designated funds |
203,599 | |||
| Unrestricted funds |
25,026 | |||
| f367,586 |
| ~ 6 | ad&. | ||||
|---|---|---|---|---|---|
| 2 Analysis ofittcome and ettdowments: | |||||
| Planned giving (exd tax refund) |
|||||
| Planned giving (no tax refunds) |
132 | ||||
| {2.892) | 5,217 | ||||
| Gift Aid recoverable | 7,758 | 351 | |||
| Legacies | |||||
| Rent from letting ofSt Mary's | |||||
| Fund raising | 1490 | ||||
| Charitable activities | |||||
| Bookstali sales | 570 | ||||
| Summer fete &Christmas bazaar |
|||||
| Bank &CBFdeposit interest | 5,898 | ||||
| Fees forvreddings &funerals |
3,098 | ||||
| Total received on allfunds | |||||
| 55,64$ | 't1,455 | 1,198 | 65,315 |
| 'k™i~4AeÃr.. | ||||||
|---|---|---|---|---|---|---|
| 3 Rnaiysis afexpenditure | an: | |||||
| Missionary and charitaMe |
giving | 785 | ||||
| Ministry: | ||||||
| diocesan pansh contribution | 42,502 | 42,502 | ||||
| other clergy costs | 5,186 | 4,2?0 | ||||
| Staff (Services 5Weddings/Funerals) | 1,060 | |||||
| Upkeep ofservices | 333 | 360 | ||||
| Church running |
7,067 | 8,69? | ||||
| Church maintenarce | and | repair | 3,724 | 39,091 | 36,058 | |
| Upkeep ofchurchyard | 3,415 | 2,905 | ||||
| Printing 8 Stationery | 1,222 | 1,12'f | ||||
| Rnancing | ||||||
| Bank charges | 332 | 358 | ||||
| Depreciation | 3,005 | 3,005 | ||||
| Governance costs | 990 | 1,164 | ||||
| Church hall running costs | 3,264 | 2,958 | ||||
| Other trading costs | ||||||
| Other trading activities | E3,902 | |||||
| Total expended on ail funds | R72,540 | R39,091 | f505,492 | |||
| 2020 | 73,853 | 30,695 | 944 |
| ~s | « | .isNL« | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 4 | Missionary and charitable giving: | ||||||||
| Family Support | Work | 750 | |||||||
| The Mission to | the Seafarers | ||||||||
| Ex-Services Mental Welfare Society | |||||||||
| Letthe Children | Uve | ||||||||
| Fitzjohns Food | Bank | «« | |||||||
| Beachy Head Chaplaincy | |||||||||
| S | Staffcosts | ||||||||
| « | |||||||||
| a | Remuneration | ||||||||
| Wages and salaries | 715 | 9l'« | /,060 | ||||||
| SocialSecurity | costs | ||||||||
| E'1,060 |
| ~ ILv «.tp | I | « | |||
|---|---|---|---|---|---|
| t | |||||
| Independent | examination | ||||
| Accounts production | |||||
| Bookkeeping | |||||
| EI,164 |
| a | Imrestnamts | ||
|---|---|---|---|
| Market value 1January 2021 | 194,708 | ||
| Disposals proceeds | |||
| Profit on disposal | s:i!++~~@~ | ||
| Net gains and revaluation | 27,854 | ||
| Market value 31December 2021 | R222,552 |
| b | Tangible Seed assets | |||
|---|---|---|---|---|
| Costorvaluation | ||||
| At 1January 2021 | 23,466 | 13,945 | .:~"„; | |
| Additions | ||||
| At31December 2021 | ||||
| At 1January 2021 | 20,246 | 7,756 | ||
| Additions | 1,61'I | 1,394 | ', | |
| At 31December 2021 | ||||
| At31December 2021 | f1,569 | fA;l95 | '; | |
| At31December 2020 | RSP22 | R5,189 | '-''l- |
| yy | :$p | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| S | Anslysh ofnet sLnrts by funest | ||||||||
| Fixed assets forchurch use | 6,404 | 9,41 | |||||||
| Investment fixed assets |
222,562 | 195,61 | |||||||
| Current assets | 373,713 | 92,980 | 13,119 | &80,6& | |||||
| Current liabilities | (1,868) | (fS,046 | |||||||
| RSOO,N1 | 8367,588 | ||||||||
| I | Afi~ c, | ||||||||
| Income tax recoverable | 3,786 | 6,609 | |||||||
| Prepayments and accrued income |
|||||||||
| Other debtors | |||||||||
| Accruals for utiINes and other costs | 1,&68 | 1S,046 | |||||||
| Other creditors | |||||||||
| Ef8,046 |