| ID0 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | |||||||||||||
| Recommended categories |
by | Fs'o | Unrestricted | Endowment | Prior year | ||||||||
| activity | (0 | funds E |
Restricted income funds E |
funds E |
Total funds | fundsf | |||||||
| incoming resources | (Note | 3) | F01 | F02 | F03 | F04 | F05 | ||||||
| Income and endowments | from: | ||||||||||||
| Donations and legacies |
601 | 79696 | 20,358 | 100,054 | 250,304 | ||||||||
| Charitable activities |
602 | 2,343 | 1,336 | 3,679 | 6,863 | ||||||||
| Other trading activities |
S03 | 5,858 | 40,300 | 46,158 | 117,678 | ||||||||
| Investmenls | S04 | 3,780 | 386 | 4,649 | 8,815 | 13,389 | |||||||
| Other | 606 | 3,435 | 3,435 | ||||||||||
| Total | 607 | 95,112 | 62,380 | 4,649 | 162,141 | 388,234 | |||||||
| Resources expended | (Note 4) | ||||||||||||
| Expenditure on: |
|||||||||||||
| Raising funds | 608 | 3,975 | 40,923 | 44,898 | 330,695 | ||||||||
| Charitable activities |
809 | 74,923 | 269 | 75,192 | 71,723 | ||||||||
| Total | 612 | 78,898 | 41,192 | 120,090 | 402,418 | ||||||||
| Net income/(expenditure) | before investment | ||||||||||||
| gains/(losses) | 613 | 16,214 | 21,188 | 4,649 | 42,051 | - | 14,184 | ||||||
| Net gains/(losses) on investments |
614 | 15,074 | 15074 | 3485D | |||||||||
| Net income/(expenditure) | 616 | 16,214 | 21,188 | 19,723 | 57,125 | 20,666 | |||||||
| Extraordinary items |
616 | ||||||||||||
| Transfers between | funds | str | - | 44,913 | 44,913 | ||||||||
| Other recognised gains/(losses): |
|||||||||||||
| Gains and losses on revaluation | offixed assets for the charittris | own use | 618 | ||||||||||
| Other gains/(losses) | 819 | ||||||||||||
| Net movementin funds |
szo | - | 28,699 | 66,101 | 19,723 | 57,125 | 20,666 | ||||||
| Reconciliation offunds: | |||||||||||||
| Total funds brought forward | S21 | 122,445 | 22,626 | 253,308 | 353,127 | 332,461 | |||||||
| Total funds can/ed | forward | S22 | 93,746 | 43,475 | 273,031 | 410,252 | 353,127 | ||||||
| 1 |
| ~ a |
0 | ~ | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| COQ0Z | |||||||||||||
| 4&O | Restricted | ||||||||||||
| C | Unrestricted | income | Endowment | Total this | Total last | ||||||||
| G | funds E |
funds E |
funds E |
yearf | year E |
||||||||
| Fixed assets | F01 | F02 | F03 | F04 | F05 | ||||||||
| Intangible assets | 801 | ||||||||||||
| Tangible assets | (Note | 7) | 802 | 29,700 | 2,395 | 32,095 | 33,401 | ||||||
| Heritage assets | 803 | ||||||||||||
| Investments | (Note | 8) | 804 | 238,474 | 238,474 | 223,399 | |||||||
| Total fixed assets | 805 | 29,700 | 2,395 | 238,474 | 270,569 | 256,800 | |||||||
| Current assets | |||||||||||||
| Stocks | 806 | ||||||||||||
| Debtors | (Note | 9) | 807 | 329 | 2,885 | 3,214 | 33,352 | ||||||
| Investments | (Note | 8.4) | 806 | 34,557 | 34,557 | 29,910 | |||||||
| Cash at bank and in hand (Note 10) | 809 | 64,076 | 38,523 | 102,599 | 53,059 | ||||||||
| Total current assets | 810 | 64,405 | 41,408 | 34,557 | 140,370 | 116,322 | |||||||
| Cl"editors: amounts | falling due within | ||||||||||||
| one year | (Note | 11) | 811 | 359 | 329 | 688 | 19,994 | ||||||
| Net current assetsl(liabilities) | 812 | 64,046 | 41,080 | 34,557 | 139,682 | 96,328 | |||||||
| Total assets | less | current | liabilities | 813 | 93,746 | 43,475 | 273,031 | 410,252 | 353,127 | ||||
| Creditors: amounts | falling due after | ||||||||||||
| one year | 814 | ||||||||||||
| Provisions for liabilities | 815 | ||||||||||||
| Total net assets | or | liabilities | 816 | 93,746 | 43,475 | 273,031 | 410,252 | 353,127 | |||||
| Funds ofthe | Charity | ||||||||||||
| Endowment funds (Note 12) |
817 | 273,031 | 273,031 | 253,308 | |||||||||
| Restricted income funds (Note 12) | 816 | 43,475 | 43,475 | 22,626 | |||||||||
| Unrestricted funds |
819 | 93,746 | 93,746 | 122,445 | |||||||||
| Revaluation reserve |
820 | ||||||||||||
| Total | funds | 821 | 93,746 | 43,475 | 273,031 | 410,252 | 353,127 | ||||||
| Signed by one or two trustees on |
behalf | of all | Date of | ||||||||||
| the trustees | Signature | Name | approval | ||||||||||
| dd/mm/ | |||||||||||||
| KVoth | Harman |
| 5.1 Staff Costs | ||||||
|---|---|---|---|---|---|---|
| This year | Last year | |||||
| Salaries and wages | 12,837 | 7,642 | ||||
| Social security | costs | 76 | ||||
| Pension costs | (defined contribution | scheme) | 82 | |||
| Other employee | benefits | |||||
| Total staff costs | 12,995 | 7,642 | ||||
| This year: | ||||||
| Please provide | details ofexpenditure | on staff working for the | ||||
| charity whose contracts are with and | are paid by a related party | N/A | ||||
| Last year: | ||||||
| Please provide | details ofexpenditure | on staff working for the | ||||
| charity whose contracts are with and | are paid by a related party | N/A |
| No employees received |
employee | employee | benefits (excluding | benefits (excluding | employer | employer | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| pension costs) for the reporting | period ofmore than | f60,000 | |||||||||
| N/A | |||||||||||
| Band | Number ofemployees | ||||||||||
| This | year | Last | year | ||||||||
| F60,000toF69,999 | |||||||||||
| R70,000to R79,999 | |||||||||||
| 880,000tof89,999 | |||||||||||
| F90,000to699,999 | |||||||||||
| K100,000to6109,999 | |||||||||||
| This | ear | Last | ear | ||||||||
| Please provide the total | amount | paid to key | management | ||||||||
| personnel (includes trustees |
and | senior management) | for their | ||||||||
| services to the charity. | Forspecific amounts | paid to | trustees, | see | |||||||
| Note 28. | |||||||||||
| 5.2Average head count | in the year | This year Number |
Last year Number |
||||||||
| The parts ofthe charity | in which | the | |||||||||
| employees work |
|||||||||||
| Total |
| Freehold land & | Other land & | Plant, | Fixtures, fittings | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| buildings | buildings | machinery | and | and equipment | |||||||
| motor vehicles | |||||||||||
| At the beginning | of the year | 29,700 | 8,180 | 37,880 | |||||||
| Additions | |||||||||||
| Revaluations | |||||||||||
| Disposals Transfers ' |
|||||||||||
| At end ofthe | year | 29,700 | 8,180 | 37,880 | |||||||
| 6.2 Depreciation | and impairments | ||||||||||
| Basis | N/A - Land | SLor RB | SLor RB | SL | SLor RB | ||||||
| Rate | 5years | ||||||||||
| At beginning | ofthe year | 4,479 | 4,479 | ||||||||
| Disposals | |||||||||||
| Depreciation | 1,306 | 1,306 | |||||||||
| Impairment | |||||||||||
| Transfers' | |||||||||||
| At end ofthe | year | 5,785 | 5,785 | ||||||||
| 6.3Net book | value | ||||||||||
| Net book value at | the beginning | ofthe year | 29,700 | 3,701 | 33,401 | ||||||
| Net book value at | the end ofthe | year | 29,700 | 2,395 | 32,095 |
| Note 7 | Investment | Investment | assets | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Please | complete this note iithe | charity has any investment | assets. | |||||||
| 7.1 Fixed assets investments | (please provide for each class ofinvestment) | |||||||||
| Cash &cash equivalents |
Listed investments |
Investment properties |
Social Investments |
Other | Total | |||||
| Carrying | (fair) | value at beginning | of | 223,399 | 223,399 | |||||
| period | ||||||||||
| Add/(deduct): | net gain/(loss) on |
15,075 | 15,075 | |||||||
| revaluation | ||||||||||
| Carrying | (fair) | value at end ofyear | 238,474 | 238,474 |
| This | year | Last | year | |
|---|---|---|---|---|
| 3,214 | 33,352 | |||
| 3,214 | 33,352 |
| Note | 9 | Cash at | bank and in hand | ||||
| This year f |
Last year | ||||||
| Short | term cash investments | (less than 3 months | maturity | date) | |||
| Short | term deposits | 25,654 | 25,546 | ||||
| Cash | at bank and on hand | 76,945 | 27,513 | ||||
| Other | |||||||
| Total | 102,599 | 53,059 |
| 11.3 Transfers | 11.3 Transfers | between | between | funds | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| This year | |||||||||||||
| Reason for transfer | and where endowment | is converted | to income, | Amount | |||||||||
| legal power for its conversion | |||||||||||||
| Between | unrestricted | and | To maintain | reserves | in the Fabric and Churchyard | funds, to | be used | in | 43,914 | ||||
| restricted | funds | meeting | the | ongoing | costs incurred in respect |
ofthe church buildings. |
|||||||
| Between | endowment | and | |||||||||||
| restricted | funds | ||||||||||||
| Between | endowment | and | |||||||||||
| unrestricted funds |
|||||||||||||
| Last year | |||||||||||||
| Reason for | transfer | and where endowment | is converted | to income, | Amount | ||||||||
| legal power for its conversion | |||||||||||||
| Between | unrestricted | and | |||||||||||
| restricted | funds | ||||||||||||
| Between | endowment | and | |||||||||||
| restricted | funds | ||||||||||||
| Between | endowment | and | |||||||||||
| unrestricted funds |
|||||||||||||
| 12.4 Designated | funds | ||||||||||||
| This year | |||||||||||||
| Planned | use | Purpose ofthe designation | Amount | ||||||||||
| St.Andrew's | Church | owns approximately 6.6 |
acres | of agricultural | land | ||||||||
| conservatively | valued | at E'.4,500 per acre. On | 31 December 2019the land | ||||||||||
| was let | on a | Farm Business Tenancy to Allia | Itd. for | chadtable | community | 29700 | |||||||
| farming | (Lease started 17April 2017). | ||||||||||||
| Barnwell | Road Lands | ||||||||||||
| Last ear |
|||||||||||||
| Planned | use | Purpose ofthe designation | Amount | ||||||||||
| St.Andrew's | Church | owns approximately 6.6 |
acres | of agricultural | land | ||||||||
| conservatively was let on a |
valued at E4,500per acre. On Farm Business Tenancy to Allia |
31 December 2019the land Itd. for charitable community |
29700 | ||||||||||
| Barnwell | Road Lands | farmin | Lease started 17A ril 2017 . |
| Note 12 | Transactions | with trustees and related | with trustees and related | arties | |
|---|---|---|---|---|---|
| Pleaae glVe detafia pfWIfy remuneratlpn | pr ptlfer emplpyment | Bamabas Leaks is an ex officio trustee by his Ecenslns to the parish. paid a total of02,169for his freelance work on church communications. |
Durin9 2020 hewas This work was |
||
| funded | by the 'Mission Grant' we received from Ely Diocese. | ||||
| Last year | |||||
| PleaSe giVe detailS OfWhy remuneratiOn | Or Other emplpyment | Bamabas Leaks la an exofecto trustee byhis scenslns to the padsh. paid a total of0649for his freelance work on church communications. |
Durln92019 he was This work was |
||
| funded | by the 'Mission Grant' we received from Ely Diocese. |
| Note 4 | Analysis of | Analysis of | expenditure | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| This | year | Last | year | ||||||||
| Restricted | |||||||||||
| Unrestricted | Restricted | Endowment | unrestricted | income | Endowment | ||||||
| Analysis | funds | income funds | funds | Totalfunds | funds | funds | funds | Totalfunds | |||
| Expenditure on raising |
funds: | E | E | ||||||||
| Staging fundraising | events | ||||||||||
| 141 | 373 | 514 | 590 | 350 | 940 | ||||||
| Rent collection, property | repairs and | ||||||||||
| maintenance charges |
3,834 | 40,550 | 44,384 | 2,371 | 327,384 | 329,755 | |||||
| Total expenditure | on raising funds | 3,975 | 40,923 | 44,898 | 2,961 | 327,734 | 330,695 | ||||
| Expenditure on charitable |
activities: | ||||||||||
| Home mission | 515 | 515 | 48 | ||||||||
| Parish training and |
mission | 350 | 350 | ||||||||
| Secular chadities | 66 | 66 | |||||||||
| Parish share Staff costs Expenses |
42,343 12995 |
42,343 12,995 79 |
38,428 7,642 285 |
38,428 7,642 285 |
|||||||
| Education | 79 | 105 | 184 | 306 | 692 | 998 | |||||
| Visiting speakers and musicians Communication Insurance Utilities Cleaning Church services Chirpy Cherries |
4,206 1,004 3,372 3,416 1,249 2,672 16 |
150 | 4,206 1,004 3,372 3,416 1,249 2,822 16 |
3,126 2,410 4,470 3,707 1,926 2,406 258 |
626 2,713 |
3,126 2,410 5,096 3,707 1,926 5,119 258 |
|||||
| Administration Collections for Gifts |
2,305 606 |
14 | 2,319 606 |
2,330 | 2,330 | ||||||
| Total expenditure | on charitable | ||||||||||
| activities | 74,923 | 269 | 75,192 | 67,692 | 4,031 | 71,723 | |||||
| TOTAL EXPENDITURE | 78,898 | 41,192 | 120,090 | 70,653 | 331,765 | 402,418 |