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

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 Print 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