St Mary Redcliffe Church Lands Charity
Trustee's Report and Financlal Statements
for the Year Ended 31 December2024
Charity nurnber: 211109

st Mary Redcliffe Church Lands Charity
Contents
Ito14
Trustee's Teport
15
Legal and adrninistrative inforrnation
16
siatementof Trustee's Responsibllilies
17to20
Independent Auditor's Report
21to22
Statement of Financial Activitie5
23
Balance sheet
24
Statement of Cash Flows
25to48
Notes to the accounts

St Mary Redcliffe Church ￿ndS Charlty
Trustee's feport
For the year ended 31st December 2024
The diredors I'the Oirectors'l of SMRCLC Corporate Trustee Limited 1.the CorporaieTTUStee"l on bèhalf
ol the Corporate Trustee are pleased to present the Trustee5' Report together vmth the financial
statements of the St Mary Redcliffe Church Lands Charity for the year ended 31 December 2024.
The legal and administrative information ser out on page 15 forms part of this Report. The Flnancial
Statements comply with current statutory requirernellt5. the charl￿S Boverning documents, the
Charities Act 2011 and Accounting and Reporting by Charities: siaternent of Recommended Practice
applicable to chafltles preparing their accounts in accordance wirh the Financial Reporting Standards
IFR51021 applicable In the UK and Republic of Ireland.
Objertives and activities
The charitable purpose5 li.e. Objects) of the Charity (called in this report "SMRCLC.), are111 to maintain
the fabrlc of the Church of St Mary Redcliffe Bristol I"th2 church'l,121 to rnaintaln the conduct ol divine
service therein and131 such other good and charitable uses in the Parish of St Mary Redcliffe. Various
subsidiary trust funds are also held wlth specific objects connected with the Church and are included in
the accounts.
The subject rnatter of the first two Objects are the legal responsibility of the St Marv Redcliffe Parochial
Chvrch Council I'the PCC"l and are also eTrtlrely within the control of the PCC. Many other activities ol
the PCC and uses to which the Church Is put 2150 fall withln the third Object. SMRCLC therefore
continues to function in close Co-operation with the PCC and its objectives and activitie5 comprise
principally the Funding of appropriate artivities ol the PCC. SMRCLC does not iiself employ staff or carry
on activities beyond such grant-makin& save for the m8intenance of its own properties and
management of its investments. Having inherited a substantlal endowrnent frorn the 16th Century
onward5 SMRCLC has not lat least in modern times) needed to raise additional funds and logically anv
new fund-raising for the first two Objects would be undertaken by the PCC.
In relation to the first of the Objects, a substanilal pari of SMRCLC'5 funding of the PCC 15 grant fundlng
for maintenance, repair and improvement of the Church which is a Grade i listed building of great
historic and cultural value. The Directors consider requests for fundinE from the PCC in the light ol the
cornpulsory Quinquennial Inspection by the Church Architect and initiatlves instltuted by the PCC In
conjunction with othei fullders. In 2022. 3 20-year Inspeition ¥eglme was implemented wth the church
Architert. This has enabled accurate forecasting of long-term maintenance items in additlon to those
short and medium terrn item5 ¢overed by the Quinquennial Inspection.
Another substantial part of SMRCLCS fvnding of the PCC, falling wlthin tFLe second of 5MRCLCs Oblecls,
is grani fundine for day-to-day costs of running the Church as a major Church of En8land Parish Church
which is also a vi51tor attraction. Such grants include a 4-year block grant towards staff costs and ad hoc
grants covering routine costs such as utility Costs. SMRCLC 8150 contributes substantially under this
heading by the provlsion from its own property portlolho of office accommodation for the PCC and
residential accommodation for church staff either at no cost or at a rent below market rental value.
Page I

st Mary Redcliffe church Lands Charlty
Trustee's report
For the year ended 31st December 2024
The scope of the third Object was previously tonsidered by the Trustees to be very limited but following
legal investigation and discussion with the Charity Commission in 2017118 it was established that the
wordlrjg set out above correctly defined the Object and there were no additional limitationk This has
enabled the Dirertors to SUPPOTI Other types of PCC octivity such as the present development Project
designed to provide improved community facilities.
The Directors confirm ihat, in relation to all SMRCLes activities, they have had due regard to ihe public
benefit guidance published by the Charity Commlssion.
Strategies for achievlng aims and objertives
For the rea50n5 Outlined above, the fullilment of 5MRCLCs objectives is closely linked with the dutie5
and activitles of the PCC. SMRCLCS strategy has been to maintain sufficient levels of income and
reserves lo enable it to support the PCC in those of its actlvitie5 which are eompatible wlth SMRCLCS
Objects. as outlined above and particularly to encourage the PCC to ensure that the Church and its
envlrons are kept in good repair by way of an ongoinE planned programme ol repalr WDrk. and to retaln
and maintèln those of its OWN properties as can be used for offices ol the PCC and residential
accornmodation for church staff. In recent years a greater proportion of income has been applled
towards staff costs and the runninB Costs of the Church than was historically the case, but the Directors
believe that it rem3lns appropriate to retain substantial reserves to reflect the high cost of both planned
and unplanned repairs to a bulldin¥ such a5 the Church, and bearing in mlnd that the capital cannot be
expended.
The Directors of the corporate trustee have finalised the SMRCLC Ifision Statement and Strategy
Statement,. Thls was adopted formally at the Directors, Meeting in December 2024. A strategy diagram
has also been prepared for potEntial framing and placement within the Church building.
SMRCLC'5 investment policy has been to delegate management of the portfolio to an appropriate
investment manager Icurrently Evelyn Partners) with the objective ol maintaining a balance between
income and growth over a longer term horizon, but subjett to an ethical investment policy with regard to
devÈlopln8 ESG factors. The Directors are actively considering a change to a Total Return investment
strategy in accordance with the Charltv Commission'5 guidelines but a definite decision has not yet been
made.
SMRCLtrs strategy includes reciuitment. reiertion and tTaillinB of a board gf dirertors with the
necessary skills and diversity appropriate to a charity of this nature and the ernployment of external
professionals where appropriate to enable it to fulfil its aims, manage its affairs, and comply Mth
regulatory and legislaflve requirernents in accordance with currènt best practice.
Page 2

St Mary Redcliffe Churth Lands Charity
Trustee's report
For the ye3r ended 31st December 2024
Mea5ure5 gf suc¢ess
The overriding measure o15uccess 15 that the Church is maintained in 8ood repalr and functioning as a
Parish Church and that the PCC are supported in carrying out charitable works within the paTish. Once
the updated strategy statement is operaring then success will include implementation ol any additlonal
tsrgets contained in that 5trategv.
SMRCLC'S expenditure on the Objects largely depends upon Brants bein8 taken up and applied by the
PCC. SMRCLC gauges its suctes5 upon the proper management of the grant-making process In alignment
with SMRCLCS own 5trateEy, and tbe PCC being satisfied with such process, rather than upon the actual
sums disbursed in any year. This is achieved through constant liaison wlth the PCC through joint
committees and ex-officio Direcrors.
Similarly, the investment performance largely depends upon the state ol the investment market and the
skill of the investment rnanager. SMRCLC gauges its SUC¢È5s In thls respect by the proper oversight of the
appointrnent of the investment manager and frequent monitoring of its performance, as well as by the
invesiment performance itself.
Achievements and perfoTmance
Inve￿ment erformance
Generation of Incorne in accordance with the SMRCLC'S budget is key to its ability to make the budgeied
grants. The income generated in the year from the investment portfollo and property rent arnou￿ted to
£984,477 12023 . E927,4761. An additional lease premiurn of £1,100,161 was generated from the new
lease on 63 St Thomas Street. This has been treated a5 3 capital receipt and added to the Endowment
Fund.
Fundin
of Church mainEenance and runnin
costs and staff costs
Payment by SMRCLC of the Staff Grant, the separate Music Grant and the day to day running costs of the
Church enabled the PCC to ernploy the staff needed for the Church actI￿tIeS during the year. Some fabric
projects were delayed.
Pro
The rnajor fabric proleci SUPPOrted in 2024 was the repair of the South Ambulatory Roof. There were a
nurnber of smaller works rarried out such a5 the refurbishmenr of the Church gates and floor repairs, all
of which wÈre hlghlighied as requirlng early attention in the last Quinquennlal Inspection. The
refurbishment tsf ihe West Window and installation of PV cells on the Church roof were delayed until
2025.
A major refurbishment project ftrr the residential propertie5 Was started in 2023 and was completed in
early 2025.
Page 3

St Mary Redcliffe church Lands Charity
Trustee's report
For the year ended 31st December 2024
Intefnal admlnistration
As a charlty with a history of over 400 years, an important element of SMRCLC'S achievements comprlse
the continued review and modeTni5ation of its constitution and working practices to ensure compliance
with the law and best practice and the most efficient conduci ol its affairs and delivery of benefits in
accordance with its object5. In this respect. principal acllvlties in the ye3r have included..
Commencement of works on the North Ambul¥tory roof to be completed before Rush Sunday 2025.
Further progre5S towards renewal of the inteTrnedl3te tenancies between SMRCLC and the Dioce* of
the flat and house occupied by Diocesan employees.
Further work to complete the registraiion of title to SMRCLC properties which were previously
tjniegistered.
Valuable specialisl skills ol the dlrectors being utilised by the charity through the vaTlous committees
including the re￿ntty appointed director of the corporate trustee and co-opted comrnittee members.
The development of a land strategy Teview process, including dlscu5sions with the Investment
Committee and external advisers (via Hon Suroeyor and colleagues ol ihe Property Cornmitteel to
generate a proposed scope of work for a wide ranging strategic review of our investment and
operational real-estate and other land holdings.
Overseeing the annual insurance renewal for both SMRCLC and PCC in conjunction with the PCC.
The continued appointment of a Chartered Building Surveyor to survey all the charit¢s residentlal
property and the Parish office, overseeing of the contracior and full project management during the
works Iwhich wlll continue into early 20251.
The selection of a new Hon. Suwveyor to provide ad-hoc assistance with SMRCLC land and PTopertles.
The completion of a new Staff Grant for the PCC'S employment of Church Staff, signed on 315t March
2025.
Flnancial review
The principal fvnding SQUTces are SMRCLCS capital funds, which generate income ond alm to create
Incorne and capital growth for the future.
Publlc appeals afe not normally made. Whilst donations or legacies are gratefully Tettived, there Is no
publlc mernbership and SMRCLC doe5 nor actively regularly seek donationsfrom the general publlc.
Substantial fundlng for projects relating to the bullding is received by the pcc frorn partner
organisations. Details ol those org3nis3rions are set out elsewhere in this report.
Page 4

St Mary Redcliffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
Re5uIt5
The net deficit for the year before other recognised gains, 105ses and transfer5 was £1733,910I12023
£259,479). The deficit has arisen after a year of Strong income. This was offset by the c05t of the new
four year Staff Grant Agreement (note 8.1 There were reali*d Bains on the di5P05al of investments
amountinE to £905.776 and there were unrealised losses on the rnarket value of the Investments of
£300.942. The investment properties fair values were re-valued at the year*nd lon the basis specified in
Nole I to ihe accounis.) The net surplus lor the year was £1,371.084, whlch was attributable as follows:
Unrestricted funds
Restricted funds
Endowment funds
1711.1941
126,591
1.955,687
The deficit on unrestricted funds of £711,194 was deducted from the brought foiward reserves and the
unrestricted fvnds of SMRCLC now stand at £2.984,239. This includes a designated ERF fund OF
£1,702,000 so the general unrestricted funds are £1,282,239 which are held as investments and a5 bank
and cash dep051t&
Reserves Policy
a) Unrestrirted Funds
It is the policy of the Diredors to maintain unrestricted reserves (excluding designated funds) at least
sufficient to:
Approxlmate value
Cover anticlpated ad hoc grants for church expenses (not the subject of
existing grant commitrnentsl for approximately 4 months in the event of a
substantial lall in the chariry's income or the value of its investrnents.
• cover one yearfs costs of generating funds and governance costs.
• enable the charity to respond to emergency calls on itsfunds for
projects outside St5 re￿rICted funds.
Total of above
500,000
250,000
£soo,oc
1,250,000
The target range ahmed for accumulated unrestricted reserves (excluding deslgnated fundsl is betweEn
£1,250.000 and £1,500,0(K).
The accurnulated unreslricted reserves lexcluding designated funds) at 31 December 2024 wa5
£1,282.239 and are within the target range of the policy.
Page 5

St Mary Redcliffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
b} Re5tsieted Funds
In addition. SMRCLC alrns to build up reserves to help meet the Cost5 of major prolected works over the
next ten to fifteen years. The expected c05101 these are at least £15 million and, therefore, partnershlp
funding will be required. These projects include cleanlng the exterior of the church and contributions to
the new developrnent project. The build-up of these reserves will norrnal￿ be within restTicied funds or
designated fund5.
First Lord Dulverton Fund
The accumulated income from First lord Dulverton Fund provides reserves to be used for repalrs to the
external fabric of the Church. 11 the fund fa115 below a level set at £500,000 indexed in Ilne with CPI from
5th April 2011 (which at 31 Decernber 2024 was £727,510) unrestricted fund$ should be used IOT
external repalrs provided this is available within the unrestricted reserves PDIicv.
Extraordinary Repair Fund (restrlctedl
The Extraordinary Repair Fund prowdes reserve funding for extraordinary repair, improvement or
rebuilding ol the fabric ol the Church. the tombs, monument5, the glass in the wlndows and the churth
bells and all other fixtures and fittings in the Church.
Extraordinary Repaw Fund (de51gnated}
The aim is to build up reserves within this fund for future major projectk Transfers will be made from
unrestricted reseNes in line with the unrestricted reserve policv.
Investment Policy
The Directors have agreed io elve investment advisers, Evelyn Partners, discretionary Investment
managernent powers over SMACLCS investment portlollo, excluding its physical re81 estate assets and
approximately £234,792 investod in the CBF Church of England Property Fund. The advisers, fees are
based on a percentage of capital value of the investments they manage. Evelyn PartneTS are instrurted
to exer¢Sse their delegated discretionary investment powers in accordance Wlth SMRCLC'S investment
policy and its objectives as follows..
The invesiment policy of SMRCIC is to seek to produce the oprimum total return from its investment
portfolio so that ihe real value of the asser5 is maintained by investing In a diversified portfolio of
5Ultable investments, while generating a sustainable and growing income stream.
The Direciofs w15h to take sufflcient risk to generate a return that maintains the real value of the
investments over the long terrn.
The Directors require the investment manager ¢0 adopt a responslble approach to investlng.
Incorporating ESG IEnvlronmental, Social and Governance) con5ideraticns Sn their investment process
and actively engaEins with companies a5 well as voting on the Charity's behalf.
Page 6

st Mary Redcliffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
In the period ending 31 December 2024 the Directors have commenced investlgation into a range ol
potential 'Alternative Inve5tmentg which may diversifv the portfolio, whilst rernainlng within risk a￿d
liquidity con5traiTht% The aim is to generate similar Teturns to the existing portfolio whilst also delivering
social impact in line with the third of the Objects. For now, no 5Ultable Investment opportunities have
been identified. but this p0551ble diversification Strategy will be kept under revlew.
Note.. Any decision5 involving buylnB or selling ol investment real estate will be made by the Dlredors on
the advice of the Investment Comrnittee and Property Committee and the Hon Surveyor. All propertie5
will be valued every year on the basi5 Specified in Note I to the Èccovnts.
The Dlrectors do not antlclpate any extraordinary expenditure at this stage, but If this should change,
wll advise the investment manager a¢coidinEly. The Charit¢s expenditure can generally be forecast,
but unexpected repairs are sometimes urgent, so an elernent of liquidity is necessary. A minimum of
ESOO,OC() shall therefore be held in cash In interest bearing 3tcounts for such eventU31ities.
The Investment Committee ha5 undertaken a review of potential risks, using the Charity Commission's
Guidance as a reference point. The primary risks are identified as financial losses on investments, Ios5 of
Income and a lack of liquidSty. The txrectors mitlEate aBainst these risks by way of the following
safeguards:
Regular performance monitgring.
Assessment of perforrnance against relevant indices. including 8 bespoke benchmaTk Index.
Obtaining proper professional investment advice.
An adequate reserves policv.
Due consideration ol diverslty, prudence and liquidity criteria.
Ethical Invesiment Policy
The current EthScal Investment Policy was adopted in january 2020. This is in Ilne with the curfenl
recornmendations of the Church of England. The main points ¢1 the policy are:
The Directors and the appointed investment rnanager will first consider the business case lor
investment andlor divestment, and secondly whether there is afj ethical dimension that should be
considered.
Direct investments In companies that generate more than IO% of their revenue from the following
adlvities Should be avolded..
al Gambling;
bl The Production andlor sale of toba¢co.'
l The production andlor sale of alcohol,.
Page 7

st Mary Redcllffe Church Lands Charity
Tyustee's report
For the year ended 31st December 2024
dl High interest rate lendin
el Tar sands alld thermal coal,.
fl The production and/or sale OF civillan firearrn5 and arrmunition,.
gl The production andlor $81e of weapon systems, components, 5UPPOrt Systems and services.
Direct investment in companies wlth any tie to cluster rnunitionsor landmines should be avoided.
Direct investment in cornpanies that are in breach of the UN Global Compact should be avoided.
In addition. direct investment in companies th3t generate more than 3% of iheir Tevenue from adult
entertainment and pornography should be avoided.
It Is recognised that collective investment funds can hold manv different investments, which we can
only rnonitoi on a best endeavours basis. The appointed investment man3ger should ensure that no
more than 1% of the porifolio is invested Indirectly in assets that are or would be inadmissible for
direct investment for ethical reasons.
In line wlth the investment policy, ar the year end the real value of the quoted investment assets had
increased by £1,647,020 to £19,378,200. The investment income generated for the year was £678.300.
All investments conformed to the ethical invesiment policv.
Future Plans
Several projects are planned for next year includinE:_
The relurbi5hment of the West Window.
Repair work to The ChuTch Spire.
DevelopinE a plan for photovoltaic cellsto be installed on the main roof.
Participatlon in a heatinB group to develop a new and innovative sustainable, environmentally
friendly solution to heat the Church usine a hybrid solution of emerging green technologies. This has
come to the fore after the failure of one of the two Church gas fired commercial boilers.
SMRCLC is not Currently committed to funding these major projects (except a5 mentioned below).
In conjunction with SMRCLC and Canynges Society* the PCC is developing plans for major developments
to the north and south of the Church to provide improved facilities and acces5 for both the congregation
and visitors. SMRCLC is committed to pay the PCC a fixed grant towards the design costs as referred to at
Note 8 in the accounts. As a result ol delays and changed circumstances brought about by the Covid19
pandemic. aspect5 of the Project have be¢n reviewed during the yeÈr which has resulted in delay ill
drawing down of some of the original grant.
SMRCLC'S key objective for the future is to assist the PCC in ensuring that the building remains.fit for
purpose- and in good order both as a parish church, a visitOT attraction and a comrnunity facility.
The Directors are keeping under review the adoption of a Total Return investment policy. which rnay
include a revision to the investment pollcy and ethical investrnent poliq and the introduction of
distribution policy.
Page 8

st Mary Redcliffe Church Land5 ChBrity
Trustee's report
For the year ended 31st Detrmber 2024
The Directors are plannine to formulate, with external professional assistance, a Land Strategv
compri5it)8 a review of all SMRCLC'S Teal estate assets. This vrill include consideration by the Investment
Committee of the balance of investments between stock market and property investments.
LongTerm Staff Costs Agreement
With effect from I September 2018 the employment of Church staff was transferred under TUPE to the
PCC and SMRCLC entered into a funding agreement with the PCC under whlch SMRCLC paid the PCC an
annual grant (indexed and adjustable in specified circumstances) towards the pcC5 siaff expenses. The
Initial term of this agreement was 5 years frorn September 2018. It was subsequently agreed between
SMRCLC and the PCC to extend the aÉreement by four months so that it would tie In with the respectlve
charities, year ends. This funding agTeement has now expired.
The inltial funding agreement also obliged SMRCLC to make available free of charge residential
accommodation being Flats Ib and Ic Co15ton Parade when required by the pcc for use by Church staff,
subject io the PCC acting as intermediate landlord. Currently both flats are in use lor these purp05es.
Adrnini5trative staff of the PCC occupy the property IZ Colston Parade under a lease which allowed fof
occupatlon at a pepper corn rent where the PCC are responsible for internal decoration and repair and
the SMRCLC fund the structurol building repairs. A block grant is made to PCC to contribute towards the
running expenses of the building.
SMRCLC also lease to the Diocese 2 Colsion Parade as residential accommodation for the Associate Vicar
and her family and Flat la Colston Parade is available as iesidential accornmodation for a curate
although there was no curate in post during the year. The property was therefore eommerclally let
during the year. In the case of 2 Colston Parade the letting is at a peppercorn rent.
Following the expiry of the initial staff funding agreement, SMRCLC & the pcc have negotiated a follow
on agreement with broadly simllar terms to run for a period ol four years with effect from 1st January
2024. This was signed on 31st March 2025. The first yearfs grant was £250.OCrf) lor 2024 with similar
indexing provisions to the first agreement and the continued provision of residential and commercial
property as before.
The Directors, together Wlth the Company Secretèryt are the key management personnel of SMRCLC in
charge of directin& running and tsper3ting SMRCLC on a day to day basis. All DITector5 give their time
freely and no Director received Temuneration in the year. Details of Directors expenses and related party
transactions are disclosed in nore5 7 and 21 to the accounts. The Vestry Clerk has been paid an
honorarium as referred to in note 23 to the accounts. During 2025 the Dirertors will be reviewing the
need to further support the Company Secretary with an Operations officer as many Directors are in full
time employment and therefore have limited time to devote to the day-to-day running and operating ol
SMRCLC.The Pro￿$5 will include any necessary succession planning.
Associated Organisatlons
SMRCLC works Closely with the PCC and the Canynges Society to fund the rnaintenance, repair and
iunning of the Church building and the charitable activities of the PCC.
The pcc (registered charity number 11341201 cooperares with the incumbent in promoting In the
ecclesiastical parish the whole mission of the church. pastoral, evangelistic, social and ecumenical. It is
150 responsible for the maintenance and repair of the church buildlng5. It includes ex oflicio members,
plus members elected to the PCC and to the Deanery Synod.
Pa8e 9

St Mary RedclifFe Churth Lands Charlty
Trustee's report
For the year ended 31st December 2024
The Incumbent and the two cburchwardens are members of the PCC and have the right to be ex-officio
Directors of SMRCLC. During the current year the Incumbent chose to exercise this righi but the
churchwardens chose not to. The Directors previously took legal advice as to whether there wa5 an
unacceptable risk of conflici of interest from the presence of ex-officio Directors who were also
rnembers of the PCC. The advice was that the rlsk wa5 not inherently unacceptable because of the very
close alignment between the objecrs of SMRCLC and those ol the PCC. A conflicts pollcy has been
adopted by the Directors which specifically addresses thls aspect and thi5 ha5 been implemented
successfully during the year.
The Canynges Soriety Ireglstered charity number 2422311 has objects to raise funds to support the
church of 51 Mary Redcliffe, to make granis towards re510ratlon, upkeep. improvement and adornment
of the cburch's fabric and ol extensions thereto, and to accumulate funds in ordeT to rnake granlS for
major restoration works which may become necessary.
Whi15t there is some commonality of personnel between SMRCLC and the associated organisations,
SMRCLC and associated organisation5 are not subject to common control.
Rlsk Management
The Directors acknowledge their responsibility to identify, assess and rnanage risks. The Risk &
Compliance committee have an overrlding remit to oversee risk management. The cornrnlttee has
prepared a risk asse5smont which is reviewed at regular intervals. Individual committees are tasked with
reviewing and addressing key risks in their operational areas.
Page 10

St Mary Red¢liffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
The principzl risk5 facing the charity are identified below, together wirh a surnmary of plans and
strategies for managing and mitigating those risk5'.
Financial Risk
Fraud
mitigated by a secure on-line banking system wlih 'double lo¢V ensuring
payrnents can only be made wilh the Sanction of two authorised slgnatorieslreleasers. All
invoice5 are #uthorised lor payment separately by the Company Secretary, and the
Treasurer and the Charity ernploys qualified external accountants to ensure flnancial
probity.
Investment Los5e5- risks are mitigated by way ol a balanced portfolio with a wide spread
of investments. High risk investment5 are avoided, and the portfolio Is managed by
external investment advisers.
landlord Risk
The Charits/s residential property porrlolio 15 Inspected regularly, regular maintenance Is
carried out Bs required and all necessary safety checks undertaken and certlficates
obtained within required tlmescales.
The Directors have appointed extern21 property agent5 to manage the properties on their
behalf and ensure landlord responsibilities and obligation5 are complied with.
Legal Risk
Regular trusteeldirector trainlng and attendants at brielinES.
Monitoring and dissemination of Charity Commission briefings.
Employment ofappropriate consultants and rnonitoring of their performance.
flegular updating of DirectOTg Manu31.
Control conflicts of interest by careful applicatson of confllcts policv.
Employment of company secretary to oversee main regulatory cornpliance.
Church Development and Major Projects le.g., Lighting, Heating, etc.)
Oversee funding decision5 wlth appropriately skilled dirertor5 andlor external advisers.
Insurable risk
Appropriate insurance5 are maintained by SMRCLC and these are reviewed and renewed
annually in consultation with the PCC. with the advice of independent insurance brokeis.
Page 11

St Mary Redcliffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
Governance
Thfoughout the year SMRCLC has been governed upder the constitulion adopted in 2018 and outlined in
the GoverninE Doeuments section below. SMRCIC remains an unincorporated charlty with one corporate
Irusree, being a trust corporation. The Corporate Tru51ee is a cornpary limited by guarantee registered
at Companies House. The Directors are the directors and members of the Corporate Trustee. The
responsibilities of irusteeship in the Charity are carried out by the Directors through their position in the
Corporate Trustee.
The principal goveTning documents are the administrative provisions adopted in February 2018 as
supplemented by the Articles of As50Clation of the CorporaiÈ Trusiee. A Directors. Manual has been
prepared to reflect these changes whith is subject to continuous updating-
Committees
5MRCLC has five working comrnitiees: the Standlng Cornmiltee. the Investment Committee, the Granrs
Committee. the Risk & Compliance Committee and the Propeny Committee. There are ad-hoc
sub-committees, formed. os required which in this period in this period included a Staff Grant
Sub-committee which set up as an ad hoc committee durin8 2023. In addition there are three jolnt
liaison committees where Directors sit on behalf of 5MRCLC with the PCC. in re5pecr of Church fabric,
insurance and a qu8rtÈrly Joint Liaison rneeiing attended by the Vitar and church Wardens for the PCC
anil the chairrnan and Vice Chairman ol SMRCLC.
There 15 a150 a Project 450 Board, led by the PCC. established to take the strategic lead in the proposed
developrnent at St Mary Redcliffe Church. This Board bas representatives of the PCC, SMRCLC, and
Professional Advisers and give5 perSodic updates to both the PCC and SMRCLC.
RecrustmenL Induction aTrd Training ol Directors
One new director was appointed in the accounting period and one diredor retlTed. On 315t January
2024. Fiona Leerning was appointed a director and Mr Richard james retlred as a director on 18th May
2024.
The Churchwardens have the riEht to be appointed as ex-officio director5 01 SMRCLC but both chose not
to take up those appointments for now.
Related Partles
ThÉre have been no material transact10ft5 between SMRCLC and any relatèd parties. apart from ih05e
noted in Note 21 to the Accounts.
fjoverning Documents
SMRCLC was set up in 1588 and 1591 under Letter5 Patent granted by Queen Elizabeth l. A number of
orders issued by the Charily Comrnission during the 20th Century goverfi the management of SMRCLC
and these were supplemented in 2018 by further Charity CoMmi￿10n order5 and schemes to give effect
io rhe new constitution.
More specifically:
Page 12

st Mary Redcliffe Church Lands Charity
Trustee's report
For the year ended 31st December 2024
l. By trustees, resolution dated 5 February 2018, 8 Schedule of new administratlve provisions for
SMRCLC was adopted. This included provision for the vicar and churchwardens of the Church to
become ex-offlcio trustees.
2. By trustee￿ resolutions dated 5 February 2018, the Alice Gullick, William Frayne, Susan Hooper, and
Guinea Street charities which had been linked charitie5 Wlth SMRCLC were merged with SMRCLC as
restricted funds ol SMRCLC and the Williams Bequest charity was transferred by SMRCLC to the PCC.
3. By ChaTlty Commission Scheme d3ted 7 March 2018 tho First Lord Dulverton Fund which had been
linked charity with SMRCLC was merEed with SMRCLC a5 a restricted fund of SMRCLC.
4. By Charity Commission Order dated 22 Maich 2018 taking effect on 6 April 2018 the previous
incDrporated trustee body "The Trustees of St Marv Redcliffe Church lands Charitv, was dlssolved,
the Corporate Trustee was appoinied as trustee of the Charity wlth trust corporation status, ond all
property. right5 8nd liabilities of the previous trustee body was vested In the CorporateTrustee. The
Articles of Association of the Corporate Trustee partially Supersede the administrative provisions
Teferred to in paragraph l above while the CorporateTrustee is sole trustee.
5. By Deed of Retirement dated 6 April 2018 all existing trustees other than the CorpoTate Trustee
resigned.
The Charlty is a registered charity no. 211109.
Dirertors
Fifteen Directors served as directors of the Corporate Trustee during the year. The full Board met four
times in the year (by using both video conference and in person). Mr Daniel Schnurr was elected to The
Chair in June 2022 and Mr John Dunn and Mr Oliver Willmott were elected as Co-Vice-Chair5 of the
CorpoTateTrustee at that date.
The chalr of the Corporate Trustee undertakes the day to day man3gement of SMRCLC,. the
Co-Vice-Chair5 chair any Directors. meeting at which the Chairman is not PTesent. New Directors (other
than ex-officio Directors) are appointed by the existing Director5 In accordance with the Articles of the
Corporate Trustee. Directors normally serve for a term Df 5 years which can be renewed iwice. There 15
some flexibility in the leJ@th of terrn and overall length when circumstances jusrifv it.
Page 13

St Mary Redcliffe church L3nd5 Charity
Trustee's report
Fof the year ended 31st December 2024
The Directors a5 at l January 2024 were:
D Schnurr- Chair
J Dunn- Vice-chair
O Willmotr- Vice Chair
P Anning-Treasurer
C Caton
RWGJames
R Dawes
K Brown
C Chatelin
S Hayward
l Jones
O Lvnth
M Pate
Rev C8non D Tyndall lex-officiol
In accordance with Charity Governance Code15.7.41 those Director5 who had Served as trustee andlor
director for more than 9 years as at l January 2024 are listed below-
R Dawes- 12 yeafs
D Schnurr- 11 years
l B Dunn- 10 years
In all cases the relevaNI Diiectois continued to play an important and active role during thelr perlod ol
appointment and their co-directors considered that it was in the interests of the Charity that they
continued as Director5 during the period of their appointment.
The DirectOTS as at the date of approval of this Report are:
D S¢hnurT- Chair
R Dawes- Vice£hair
JBDunn
Rev Canon DTyndall lex-officiol
K Brown
P Anning- Treasurer
C Chateli
S Hayward
J Jones
O Lynch
O Willmott
C Caton
M Pate
F leeming
Page 14

st Mary Redcliffe Churth Lands Charity
Legal and ?dministrative information
Prin¢lpal Office
The Parish Office
12 Co15ton Parade
Redcliffe
Bristol
BSI 6RA
J Pyrke
Shakespeare Martine3U
I, Temple Quay,Temple Back E, Redcliffe
Bristol
BSI 6DZ
l Richlev
Evelyn Partners
Portwall Pla¢e
Bristol
BS16NA
Burton Sweet Llmited
The ClockTower
5 Farleigh Court
Old Western Road
Flax 8ourton
Solicitor
Investment Advlser
Auditor
B548 IUR
Ac¢ountsnt
E Corrigan
Corriean Accountants Limited
25 Kin8 Street
Bristol
BSI 4PB
Honorary SuNeyor
N Cussen
Chariered Surveyor
8 Pembroke Vale
Bristol
BS83DN
CAF Bank Ltd
25 Kings Hill Avenue
West Malling
Kent
ME19 4TA
R Nutt
Marsh Commercial
Castleme8d
LowÈr Casile Street
ristol
BS13AG
Bankers
Insurance Broker
Page IS

st Mary Redcliffe Church Lands Charity
statement of Tru5tee'5 Responsibilities
Statemènt of Corporate Trustee's Responsibilities
The Corporate Trustee, acting by the Directors, is responsible for preparin8 the Annual Report and the
financial statements in accord3nce with applicable law and United Kingdom Accounting Standards
Iunited Kingdom Generally Accepted Accounting Practice).
The law appllcable to charities in England & Wales requires the Corporate Trustee to prepare financial
statements for each financial year lor other relevant accounting periodl which give a true and fair view
of the State of affairs of SMRCLC and of tbe income and expenditUTe ol SMACLC lor that period. In
preparing these linanclal statements, the Corporate Trustee 15 requSred to-.
select suitable accounting pollcies and apply rhem con51Stentlv',
observe the methods and principles In the Charities SORP-
make 5udgements and estimate5 that are reasonable and prudent,.
state whether applicable Accounting Standards have been followed, subject to any ffjaterlal
departures disclosed and explalned in the financial staternents- and
prepare the financial statements on the going concern basi5 Unle￿ It is inapproprlate to presurne that
SMRCLC will continue in busine35.
The Corporate Trustee Is responsible for keeping proper accounting record5 that disclose with
reasonable accuracy at any time the financial position of SMRCLC and enable them to ensure that the
rinancial ststement5 comply with the Charities Act 2011, the Charity IActounts and Reports) Regulations
and SMftCLC'5 Boverning documents. It is also responsible for safeguarding the asset5 01 SMRCLC and
hence for takin8 reasonable steps for the prevention and detection of fraud and other irregularities.
In so far as the C¢>rporate Trustee land its Directorsl are aware..
there is no relevant audit information of whlch the chaTilY'$ auditors are unaware. and
the Corporate Trustee land Its Dlrectorsl have taken all steps that they ought to make themselves
aware of that information.
By orders of the Dirertors on .....
nd signed on its b
If by:
hn
Director
R Dawes
Directar
Page 16

St Mary Redcliffe Church Lands Charity
Independent Auditor's Report to The CorporateTrustee land its dirertors) of St Mary Red¢llffe
Church Lands Charitv
Opinion
We have audited the Ilnancial statements ol St Mary Redcliffe Churth Lands Ithe 'Charity'l for the year
ended 31 December 2024. which comprise the Statement ol Financial Activities, Balance Sheet, the Cash
Flow Statement, and Note5 to the accounts, including a summary of significant a<counting policie5. The
financial reporting framework that has been applied in their preparation is applitable law and United
Kingdom Accountin8 Standards, including Financial Reporting Standard 102.. The Flnancial Reporting
Standard appllcable In the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting
Practice).
In our opinion rhe financial statemeftts..
give a true and fair view of the state of the charlty's affairs as at 31 December 2024 and of it5 Income
and expenditufe for the year then ended..
have been PToperly prepared in accordance with United Kingdom Generally Accepted Accounting
Practice,-
have been prepared in accordance with the requirements of the Charitie5 Act 2011.
Basisfor oplnion
We conducted our audit in accordance with International Standards on Auditing IUKI IISAS IUKII and
applicable law. Our responsibilities ufider rhose Standards are further described in the Auditofs
respon5ibilitie5 for the audit ol the financial 5tatemelliS sectlon ol our report. We are independent of ihe
Charity in accordance wtth the ethical requirements that are relevant to our audit of the flnancial
staternenis in the UK, includlng the FRUS Ethical Standard, and we have fulfilled our other ethical
responsibilitles in accordance with these requirements. We believe that the audit evidence we have
obtained Is 5ufflcient and appropriate to provide a bèsis for our opinion.
Conclusions relzting to going concern
In auditing the financial statements. we have toncluded that the trustee's use of the Eoing con¢ern basis
of accounting In the preparation of the financial stoternents Is appropriate.
Based on the work we have perforrned, we have not identified any material uncertainties relating to
events or conditions that. individually or collectively, may c35t si&nificant doubt on the charity's ability to
COnEinue a5 a going concern for a period of at least twelve months from when the financial statements
are authorised for issue.
OUT responsibilitles and the respon51bilities of the trustees Idirector5 01 the corporate trustee) with
respect to going concern are described In the relevant sectlon50f this report.
Pa8e 17

st Mary Redcliffe Church Lands Charity
Indepeftdent Auditor's Report to The CorporateTrustee land Its directors) of St Mary Redcliffe
Church Lands charity
other Information
The directors ol the corporate trustee are responsible for the other information. The Dther inforrnation
comprlses the inforrnation included in the annual report other than the financial statements and our
auditols report thereon. Our opinion on the financial st3tements does not cover the other information
and, except to the extent otherwise explicitly slated in our report, we do not express any form of
assurance conclusionthereon.
In connection with our audit of tlie financial statement5, our responsibility is to read the other
Snformation and, in doing so, consider ivhether the other Information is maierially inconsistent wlth the
financial statements or our knowledge obtained in the audlt or otherwise appears to bp mateTially
mi5Stated. If we identify such material inconsistencie5 or apparent material misstatements, we are
required to determine whether there is a material rnisstatemÈnt of the other Informatlon. If, based on
the work we have pefformed, we conelude that there Is 3 material mi5Statement ol thls other
information, we are required to reportthai fact.
We have nothing to report in this regard.
Matter5 on whlch we are required to report by exception
We have noihing to report in respect of the following matters in relatlon to which the Charities Act 2011
require5 US to report to you if, our opinion..
sufficient accountine records have not been kepl.
Ihe financial siarement5 are not in agfeement with the accounting records and returns,. or
we have not obtained all the inforrnation and explanations necessary for the purposes or our audit.
Responslbllltles ol the dirertors of tILe corporate trustee
As explained more fully in the corporate trustee's responsibilities statement, the directors of the
corporate trustee are responsible for the preparation of the financlal staternents and for being satisfied
that rhey glve 3 true and fail view, and for such internal control a5 they determine is necessary to enable
the preparatlDn ol financial 5taiernents that are free from material Tnisstatement, whether due to fraud
or error.
In preparing the financlal stBtements, the direttors of the corporate trustee are responsible lor assessing
the Charit¢s ability to continue as a gOi￿g concern, disclosingi as applicable, matters related to going
collcern and using the going con￿rn basis of accouniing unless the directors ol the Corporate trustee
either intend io liquidate the Charity or to cease op&r)tions, or have no realistic alternatwe but to do $0.
P3Be 18

St Mary Redcliffe Church Lands Charity
Independent Auditor's Report to The CorporateTrustee (and its director5) of St Mary Redcliffe
Church Lands Charity
Auditorfs re5ponsibllities for the audit of ihe finan¢lal statements
Our objectives are to obtain reasonable assurance about whether ihe financlal statements as a whole
are free from material misstatement, whether due to fraud or eiror, and to issue an auditorfs report that
includes our opinion. Reasonable assurance is a high level of assurance, but Is not 8 guarantee that an
audit conducted In accordance with1SAs IUKI will always detect a material misstatement when it exist5.
Misstatements can arise Irom fraud or error and are considered material if, individually or in the
aggregate, they rould reasonably be expected to influence the econornic decision5 of users taken on the
ba515 of these financial statement
Our approach to identifving and assessing the risks of material misstatement In respect of irregularities,
including fraud and noll-complian￿ with laws and regulations, was as Follows..
we identified the laws and regulations applicable to the charity through discussions with those
charged with governance and other management, and from our knowledge and experience of the
secror-
we focused on specific laws and regulations which we consldered may have a direci rnaterial effect
on the financial statements of the opefations Of the company, includlng the Charities Act 2011.
taxatlon legislation and data protection, 3ntFbribery. ernployrnent, pensions, &nvironrnental and
health and 53fety legislation,. and
we assessed ihe extent of compliance with the laws and regulations identified above through making
enquiries of managÈment, inspecring legal coriespondence and Temaining alert during the audlt for
any indications of non-compliance.
Our audit procedures in relation to fraud intluded bur were not limited to..
maklng enquiries of those charged with governance and other management as to where they
consldered there was susceptibiliiy to fraud, their knowledge of actual, suspected and alleged fravd,.
discussing amongst the engagement team the risks of fraud-
Bainlng an understanding of the internal controls in place to mitigate risks of fraud and
non-compliance with laws and regulations,.
testing journal entries tts identify unusual iransactions,.
assessing whether judgements and assumptions made In determining the accounting estimates set
out in the accounting policie5 were indicative of potÉnrial bias.. 3nd
Investigating the rationale behind signifi£ant Of Unusual transaction%
There are inherent Ilmitations in our audit procedures described above. The more remowed that law5
and iegulations are from financial transactions, the less likely it Is that we would bÈcome aware of
noft-compliance. Auditing srandards also limit the audit procedures requiTed to identify non-compliance
with law5 and regulations to enquiry of the directors of the corporate trustee and other management
and the inspectlDn Df Tegulatory and legal correspondence, if any. Marerial misstaternents that arise due
to fraud Can be harder to detect than those that arise from error as they may Involve deliberate
concealment OT collusion.
Page 19

st Mary Redcliffe Church Lands Charity
Independent Auditor's Report to The Corpor3teTrustee (and Its directors) of St Mary Redcliffe
Church Lands charity
A further description of our responsibilities for the audit of the financial statements 15 located on rhe
Financial Reporting Council'5 website at
www.frc.org.uklaudirorslaudit-assur3nce-ethic5laudilor5-re5ponsibilities-lor-the-audit. This description
forms part of our audito¢s Teport.
Use of our report
This report is rnade Sole￿ to the directois of the corporate trustee, as a body, in accordance with section
144 of the Charities Act 2011 and the regulaiions made under section 154 of the Act. OUT audit work ha5
been undertaken so that we might state to the directors ol the corporate trustee those matters we are
requlred to state to them in an auditor's report and for n¢ other purpose. To the fullest extent perrnitted
by law, we do not accept or assume responsibility to anyone other than the directors of the corporate
trustee as a body, for our audit work, for this report, OT for the opinions we have formed.
Burton Sweet tsmited, Chartered Accountants and Statutory Auditor
The ClockToweT
5 Farl¢iBh Court
Old Weston Road
Flax Bourton
Bristol
BS48 IUR
03te:...-
PaBe 20

St Mary Redcliffe Church L3nds Charity
statement of Financial Artivitiesfor the Year Ended 31 December 2024
Unrestrlcted Restricted EDdowrnent
fund5
funds
fund5
2024
2023
Note
Income from:
Sundry income
Quoted investrnents
Invesirnent propeities
15,998
707,571
203,907
927,476
21,008
647,568
224,778
893,354
21,008
738.691
224,778
91,123
984,477
Total Income
91,123
Expenditure on:
ftuisingfunds
Inve51ment management
Costs
Chorituble ortivities
Maintaining fabrlc and
facilities of St Mary Redcliffe
Church
1159.4861
15.6431
149.5271 1214.6561 1259,4121
126.7261
132,3691
67.955
116.4831 11,503,731) 1408,5851
166.0101 11,718,387) 1667,9971
2,014,905
2,104,994
353,169
1,948,895
6,792
11,46D,5221
11,620,008)
22.134
Total expenditure
Gain5llosses on investments
Net incomel lexpenditurej
Transfer between funds
Net movement In funds
Reconclllatlon of funds
Fund balances brought
forward
Fund balan￿S carrled
forward
1704.5201
16.6741
1711,1941
126,709
11181
126,591 1.955.687
1,371.084
612,648
16
1.371,084
612,648
16
3,695,433
2,003,139 20,167,443 25,866.015 25.253,367
16
2,984,239
2,129,730 22,123,130 27,237,099 25,866,015
P3Ee 21

St Mary RedcliFEe Church Lands charity
ststement of Finoncial Actlvitiesfor the Year Ended 31 December 2024
All of the Charl￿$ operations are classed as contlnuing operation
The noies on pages 25 . 48 fofm pari ol these acc¢unts.
See Note 19 for fund accounting comparative figure5.
Within unrestricted fundsthere are designated funds of £1,702,00012023.. £1,701.0001. See Note 15.
Income and expendtture and other movernent in funds are shown in Note 16.
There are no recognised gains or losses other than the result5 foi the year as set out above.
Page 22

St Mary Redcliffe Church Land5 charlty
Balance Sheet as at 31 December 2024
2024
Z023
Note
Fixed a55ets
Fixed asset properties
Investment properties
Quoted investments
1,592,706
5,806.667
19,763,347
27,162.720
1,609,189
5.406,667
18,073,121
25.088.977
io
li
Current asset5
Debtor9
Cash at bank and in hand
12
56,412
1,137,710
1,194,122
56,707
963.258
1,019.965
17
Current liabilities
Creditor5.' Amounts falling due within one year
13
1594,7431
599,379
1242.927}
777,038
Net rurrent assets
Total asset5 less current liabillties
Creditors: Amounts fallin8 due after more than one year
25,866,015
27,762,099
1525,0001
27,237,099
14
25,866.015
Total net assets
The funds of the Charity.
Unrestrlcted funds
Restricted fund5
Permènent endowment
2,984,239
2,129,730
22,123,130
27,237,099
3.695,433
2,003,139
20,167,443
25.866.015
15, 16
15, 16
15, 16
Total funds
The notes on pages 25- 48 form part of these accounts.
signed on t
Approved by the board on ....
alf by..
P Anni
Director
Director
Page 23

st Mary Redcliffe Churth Lands Charity
statement of Cash Flovjs for the Year Ended 31 December 2024
20z4
2023
Note
Net cash outFlow from operating 3tt1Vitles
18
803,786
887,583
Cash flows from Investing artivities
Dividends, interest and rents frorn investment
Proceeds from sale ol investments
Increase In £a5h held on long term deposits
Purcha* ol investment5
Net Cash Ilows from investlng actlvities
Ner in¢rease/ldecreasel in cash and cash equivalents
963,469
911,478
7,639,577
3,999.IA3
13.7021
15,6871
17,577,673) 15.108,3821
1,019,686
1201,5231
11,089.1061
2,192,418
li
li
215,900
Cash and cash equivalent5 at l January
Change In cash and cash eguivalents dueto exchange rate
rnovemenls
ash and cash equivalents at 31 Decernber
1,102,751
18
13,9291
1,314,722
15611
1,102,751
Cash flow re5trittlons
Charity law prohibits the use of net Cash inflows on any endowed or other restricted furd to offset Tiet
cash outflow5 on any fund ouiside its own object5, except on special authority. In practicethls restriction
has not had any effect on Charity cash flow5 for the year.
Pa8e 24

st Mary Redcliffe Church Lands Charity
Note5 to the accounts for the Year Ended 31 December 2024
l Accountlng poficles
Legal form and status
The charity is a public benefit entity as defined by FRSIO2.
Summary of signlflcant accounting polldes and key accountlng estimate5
The principal aecounling policies applied in the preparation of these flnancial slatemenis are set out
below. These policies have been consistently applied to all the year5 presented unless otherwise stated.
Basis of preparntlon and assessment of going concern
The financial statements have been prepared in accordance with the Statement of Recomrnended
Practice: Accounting and Reporting by Chariiies preparing their accounts in accordance with the
Financial Repoitlng Standard applicable in the UK and Republic ol Ireland IFRS 1021 issued in October
2019 3nd the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland IFRS
1021 ènd the Chaiities Art 2011 and UKGenerally Accepted Practice as it applies from l January 2019.
The accounts lfinancial statements) have been prepaTed to glve a'true and fair view, and have departed
from the Charities (Accounts and Reportsl Regulations 2008 only to the extent required to provide 3
'true and fair view,. Thls departure has involved following Accounting and Reportlng by Charities..
Statement of Recommended Practice applicable to charities preparing thelr accounts in accordance wlth
the Financial ReportinB Stand3rd applicable In the UK and Republic of Ireland IFRS 1021 issued in October
2019.
The directors have carelullv considered whether there are any material uncertainties that would affect
the Charity's ability to coniinue as a going concern, particularly given the impact of the current war In
Ukralne and global economic turbulence. The Charit¢5 professional investment ¥dviseT5 have projecred
the anticipated income from the endowment for the year ahead and this is being regularly monitored.
The planned grants for the year ahead have been discussed with the chèriitys princlpal beneficlary, St
Mary Redcliffe Church PCC, and can be rnet in full from income and reserves. Charity expenditure Is
being regularly monltored against the budget. The directors are therefore satlsfied that SMRCLC rernains
a going concern.
Page 25

St Mary Redtliffe Church Lands charity
Notes to the atcountsfor the Year Ended 31 December 2024
Fund structure
The charity has the follovAnE funds..
Permanent endowment funds
These fund5 are where the capital value musi be maintained, but the incorne generated by the funds can
be utilised according to the restrictions, if any, assouated wlth each endowment.
Restrictedfunds
These are the funds that can only be used for particular purposes Wlthin the objects of the ¢haritv.
Resirictions arise when 5pecifled by the donor or when funds are raised for particular restricted
purposes.
Unrestrictedfunds
These are the funds whlch can be used in accordance wlth the charitable objects at the discretion ol the
Director&
Des￿Nated Funds
These are unrestricted funds which have been designated by the tfustees for specific purposes wlthin
the objects of the charity. They do not foim part ol the free unrestricted funds. If circumstances change
the Oirectors may designate Part or all these fvnds to a new purpose or return them to free unrestricted
funds.
Further explanation of the nature ond purpose of each fund is included in the notes to the accounts.
Income recognhtlon
All income 15 iecognised once the charity has entitlernent ro the Income, it Is probable that the incorne
will be received and the amount of income receivable Can be measured teliablv.
Income is deferred only when the charity has to fulfil conditions before becoming entitled to It or where
the donor has specified that the income i5to be expended in a future period.
Legacies are recognised on a case by case basis following grant of probate when the personal
representative advises the charity that the gift will be made and the amount involved can be reliablv
quantified.
Page 26

St Mary Redcliffe Church Lands Charity
Notes to the accountsfor the Year Ended 31 December 2024
Expenditure
L18bilities are recogni5ed as expenditure as soon as there is a legal or constructive Dbligatlon committing
the charity to that expenditure, it is probable that settlement will be requlred, and the amount of the
ob15gation can be rneasured reliably.
All expenditure is accounted for on an accrual basis.
All support costs and Bovernance costs are allocated against the one charltable activity of the charltv..
maintaining the fabric and lacillties of St Mary Redcliffe Church.
Irrecoverable VAT is charged against the expenditure headingfor which it was Incurred.
Tangible fixed assets and Investments
Tangible fixed a55et5 and inve5tment5 comprise ol land and buildings. Fixed assets properties are
residential propertie5 which are not let on tornrnercial terms as they are occupied by people in
furtherance of the Charity 5 objectives.
These properties are Carried at revalued amounts being the fair value at the date of revaluation less any
subsequent accumuSated depreciation and accumulated impairment 1055es. The valuation of the
properties is considered every year by the Charity to ensure that the carrying value Is not materiallv
different from the fair value, with a profe55ion31 valuatlon being obrained every fifth year.
Depreciation
Depreciation 15 calculated to write off the cost or valuation of fixed assets, le55 any resldual value, over
their expected useful lives asfoliows..
Land element
Buildlngs element
2% straight line
Quoted Investments are a form of basic financial instrument and are initially recorded at their
transaction value and sub5Èquently measured at their fair value as at the balance Sheet date USinE the
quoted rnarket price as advlsed by the Investment M3nager5. The Statement of Financial Activities
Includes the nel gains and losse5 arising on revaluaiion and disposals throughout the year.
Investmeni properties are those let out on commercial term5. They are inliially measured al Cost and
subsequently rneasured at fair value. The valuation of the investment properties is considered every year
by the Charity to ensure that the carrying valuÈ is iiot materially dlfferent from the fair value. with
professional valuation being obtained every fifth year.
Trade debtors
Trade debtors are recoenised initially at the transattion price. They are sub5equenily measured at
arnortised cost using the effective interest method. less provision for impairment. A provision for the
impairment of trade debtors ts established when ihere is objective evidence that the charity will not be
able to collect 311 amounts due Èccording to the origlnal terms of the recelvables.
Page 27

st Mary Redcliffe Church Lands Charity
Notes to the accountsfor the Year Ended 31 December 20Z4
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits.
Trade ¢reditor5
Trade creditors are recogni5ed initially at the transaction price and subsequently measured at amortised
ost using the effective Interest method.
2 Sundry Incorne
Unrestricted
ResifLCted
2024
21,008
21.008
21.(Y)8
Sundry Income
21,008
Unre5trlcted
Restrl¢ted
2023
15,998
15,998
15,998
15,998
Sundry income
3 Income Irom quoted investments
UDre5tricted
Restricted
2024
640,979
6.589
83,181
7,942
724,160
14.531
738,691
Divldend income
Interest receivable
647,568
91,123
Unrestrlcted
Restricted
2023
609,316
8.638
83,002
6.615
692,318
15,253
Dividend income
InteTest receivable
617,954
89,617
707,571
4 Investment propew Income
Unrestyicred
Restrirted
2024
224,778
224,778
Investment property rents
Unrest¥lrted
Re51Tlcted
2023
203,907
203.907
Investment property rents
Page 28

St Mary Redcliffe Church Lands Charity
Notes to the accounts for the Year Ended 31 December 2024
5 Investment management costs
2024
UDiesiricted
Restflrted
Endowment
155.372
ExpenditUTe on properties
Portfolio investmenr management
lees
155,372
4,114
5,643
49,527
59,284
49,527
214,656
159,486
5,643
Unrestricted
Restricted
Endowrnent
2023
203,443
Expenditure on properties
Portfolio investment management
lees
203,443
5,402
46.613
55,969
259,412
207,397
5,402
46,613
Page 29

st Mary Redcliffe Church Lands Charity
Notesto the accounts for the Year Ended 31 Decembei 2024
6 Charltable activitlés- Maintaining frdbric and facilkles of St Mary Redcliffe Church
Unrestricted
Restricied
Endowment
2024
Note
Grants payable to St Mary
Redcliffe PCC..
Fund PCC staff costs
Church repairs
Church expenses
Staff SUPPDrt grants
Support and governance cost5 7
1,011.185
141,569
201,780
43,811
62,177
1,011.185
165.182
221,376
43,811
62,177
23,613
3.113
16,483
1,460.522
26,726
16,483
1,503,731
Unrestricted
Restricted
Endowment
2023
Note
Grants payable to St Mary
Redcliffe PCC:
Fund PCC Staff tost5
Church repairs
35,114
195.815
76,Tll
111,885
Church expenses
16,483
212,298
32,041
52,361
Staff support grants
32,041
Support and governance costs 7
52,361
315,331
76,771
16,483
408,585
Page 30

St Mary Redcliffe Church Lands Charity
Notes to the accounts for the Year Ended 310ecember 2024
7 Analysis of governance and support tosts
2024
2023
Support costs
O￿lCe costs
32,451
20,060
22.788
22,071
FinanTr function c05t$
Governance costs
Auditor'5 ￿mUneratIOn
9,666
7,502
62,177
52.361
St Mary Redcliffe Church Lands Charity considers its key management personnel comprise the Directors
of SMRCIC CorporateTrusree Ltd. The total employment benefits, includin8 pension contributions of the
key managernent personnel were £Nil12023- ENill. None ol the Directors or persons connected to the
directors receive fees or reimbursed expenses In respect of their directorship. The value of waived
expenses were not considered s￿nIfICant.
All support and gtsvernan￿ costs were from unrestricted fundslor both 2023 and 2024.
Page 31

St Mary Redcliffe Church Lands Charity
Notes to the accountsfor theyear Ended 31 December 2024
8 Grant tommitments
To f￿nd
fabrlc projett
450
To fund staff
costs
othÈrfabrit
and facilsties
Total
2024
82,111
188,184
As at l January 2024
Committed and charged
to expenditure in year
lQ6,073
430,457
1332,8161
179,752
1.441,642
1,011.185
Pald in year
As at 31 December 2024
Shoit-term grant
commitment
Long-term grant
commitment
1234,8931
776,292
1567,7091
1,062,117
106,073
537,117
251.292
179,752
525,000
525,000
To fund
fabTlI prosert
450
To fund staff
cost5
other fabric
and lacilities
Total
2023
443,230
As at I january 2023
Comrnitted and charged
to expendiiure in year
Paid in year
224,222
141,830
77,178
356,224
1351,2911
82,111
356,224
1611,2701
188,184
1224,2221
135.7571
106,073
As at 310ecember 2023
5hort-term grant
commitment
Long-term grant
cornmitment
St Mary Redcliffe Parochial Church Council has as its objectives "to cooperate with the incumbent in
promoting in the ecclesiastical parlsh the whole rnission of the church, pastoral, evangelistic, sotlal and
ecumenical" It achieve5 thls through the provision of divine service èt the church, which requires the
fhbric of St Mary Redcliffe io be rnaintained. In order to advance its charitable objects, the charity
committed to provide the following gfants to St Mary Redcliffe Parochial Church Council during the year.
82,111
188,184
106,073
Page 32

st Mary Redcliffe Church Lands charity
Notes to the accounts for the Year Ended 31 December 2024
Staff cost
rant
In September 2018 the staff of the charity were iran5ferred under the TUPE regulations to St Mary
Redcliffe Parochial Church Council. In 2018 the charity signed a funding agreement with St Mary
Redcliffe Parochial Church Council to fund the stèff costs lor S years. An annual base staff cost of
£206,000 was provided for in the lundlng agreement with provisionsfoi thls figure to Increase.
Following a change to the Charily's accounting reference date, the siaff grant agreernent was extended
by four rnonths to 31st December 2023, when it expired. SMRCLC 2nd SMRCPCC agreed there would be
a neiv Staff costs agreement with similar provisions to run for a pÈriod of four years from 1st january
2024.This agreement wa5 signed on 31st March 2025 and backdated to 1st January 2024.
The rern8ining commitment al the year end is £776.29212023.. £Nill.
Fabric Pro
ect 450
Project 450 15 a long-terrn development wirh several phase5 to enhance the facilities ol St Mary Redcliffe
Church. In 2018 the charity committed to pay grant funding of £220,0(M) towaTds ihis project, of which
£113,927 has been pald in previous year5. There was no payment during 2024.
other fabric and facilities
These relate to routine quarterly grants made to cover fabric costs and other runnings expenses.
Pa8e 33

st Mary Redcliffe Churth Lands Charity
Notes to the accounts for the Year Ended 31 December 2024
9 Flxed asset properties
FaiT value
At l January 2024
At 310ecember 2024
1,648,334
1,648,334
Depretiatlon
At I january 2024
Charge for the year
At 31 December 2024
Net book value- Fair value Itss depreciation
39,145
16.483
55.628
1.592.706
At 31 Oeeember 2024
At 31 December 2023
1,609.189
Fixed asset propeTtles-
2024
2023
I Colston Parade & Garage (Flat5 IB & ICI
2 Colston Parade
51 Redcliff Hill
483,334
625,000
540,000
1,648,334
483,334
625,000
540,000
1,648,334
A valuation was undertaken in 2022 by N Cu5sen, chartered Surveyor and property eonsu5tant of 8
Pembroke Vale, Bristol, BS8 3DN. This year, no full valuation was undertaken. FTeehold properties are
valued at fair value less accumulated depreciation.
This is in accordance wlth ihe accounting policy for tangible fixed a55ets and investments disclosed in
Note I to the accounts.
I Colston Parade 1$ split into 3 flats of which one is rented out and the two are occupied by verEers. So
one third of the value Is classed as investment property and two thlrds asfi%ed asset property.
2 Colston Parade is oc¢upiÈd by a rnember of the clergy and is a fixed asset property.
51 Redcliff Hlll is Used a5 the Paiish Office at eNil rent.
Page 34

St Mary Redcliffe Church Lands Charity
Notes to the accounts for the Year Ended 31 December 2024
10 Investment properties
Falr value
At l January 2024
Revaluation
Disposals
At 310e£ember 2024
Net book value
At 31 December 2024
At 31 December 2023
A valuation was underlaken in 2022 by N Cussen, chaFtered surveyor and property consultant of 8
PeTnbroke Vale, Bristol, B58 3DN. This year. no full valuation was undertaken.
5,406,667
1.500,0
ii,ioo,0001
5,806,667
5,806,667
5,406,667
I Colston Parade is split inro 3 flats of which one is rented out and the two are occupled by vergers. So
one ihlrd of the value is classed as investment property and two thirds as fixed asset propertv.
Falrvalue at Faly value at
31 December 31 De￿mber
2024
2023
Investment propertie5
I Colston Parade IFlat
Portwall Lane, 2 Canynge Street and
69- 75 St Thomas Street
63- 64 St Thomas Street
241,667
241,667
4.565,000
i.o(MJ,000
4,565,000
600,000
5,806,667
5,406,667
Page 35

St Mary Rèdcliffe Church Lands Charity
Notes to the accounts for the Year Ended 31 December 2024
11 Quoted investments
2024
2023
Marketvalue at opening date
Additions
Disposa15 at openlng book Value
Net unreali5ed investment gains I Ilossesl
17,731,180
7,577.673
15.629,7111
1300.9421
19,378,200
16,268,152
5,108,382
13,815,679)
170.325
17.731.180
Investment cash and cash equivalents
Investment cash on deposit
177.012
208,135
139,493
202,448
18,073.121
Market value at closing date
Historical cost at closing date
19,763,347
17,311,949
15,363.987
12 Debtor5
2024
2023
Rental income
Prepayments
50,625
5,787
51,865
4.842
56,412
56,707
13 Creditors: amounts falllng due within one year
2024
2023
Note
4,021
53,605
537,117
20,128
34,61S
188,184
Trade cred4tors
Accrua15
Grant commitment5
594,743
242.927
14 Credltors.. amounts fallin8 due after one year
2024
2023
Note
525,000
Grant tornmitments
Page 36

st Mary Redcliffe Church Lands Charity
Notes to the account5 for theyear Ended 31 December 2024
15 Analysi5 of net assets between funds
Net
Current
Assets
Provisions
for
Liabilities
Quoted
PToperty Investmènts
2024
Endowment funds (Note 161
7,399,373 16,498,381 11,774,624)
22,123,130
2,129,730
Restricted funds (Note 16)
1,765.647
364,083
Unrestrlrted funds {Note 16)
General
268.525
2,075,831 11,062,117) 1,282,239
1,702,000
471,206
Designated ERF
1.230,794
1,499,319
2,547,037 11,062,117) 2,984,239
7.399.373 19,763,347
1,136,496 11,062,117) 27.237,099
Prior year comparative
Net
Current
Assets
Provlsions
for
Lizbilitles
Quoted
Property Investments
2023
20,167,443
Endowmentfunds {Note 16)
7,015,856 14,91D,096 11,758,509)
Restrirted funds (Note 161
1,705,576
297,563
2,003,139
UnrestTirted funds (Note 161
General
248,292
1.934,325
1188,1841 1.994.433
1,701,WO
Designated ERF
1,209.157
491.843
1,457,449
2,426,168
1188,1841 3,695.433
7,015,856 18.073,121
965,222
1188,1841 25,866,015
Page 37

St Mary Red¢liffe Church Lands Charlty
Notes to the accounts for theyear Ended 31 December 2024
16 Funds
Unrealised
Ilossesll
Gainsl
gains LTrn
Ilossesl
Transfers
Balance
Net
Investments on Sales
and
at31
Incomel
and
of
Recoupmept December
(Expenditure) Property Investments Orders
2024
Balance at
l January
2024
Unrestrirted funds
General
1,994.433
1726.6541
112.6811
34,815
17,6741 1,282,239
UnTestri¢ted desigD3ted
funds
Designated ERF
1.701,000
1,000 1,702,000
Totsl Unrestricted fund$ 3,695,433
1726,6S41
112,6811
34,815
16,6741 2,984.239
Restrictèd funds
Extraordinary Repair
Fund
1st Lord Dulverton
Guinea StreetTru5t
Alice Gullick
William Frayne
Susan Hooper
Organ Repair Fund
Other
979,038
994,899
1,547
55,919
12461
526
15591
14.556
30,491
23,466
2,438 1,067,327
1.032,675
2.073
118
11181
12,4231
(isi
2,423
25,964
1,691
25.964
1,691
Total restricted funds
2,003,139
58,755
13,997
53,957
11181 2,129.730
Page 38

St Mary Redcliffe Church Land5 Charity
Notes to the a￿OUntS for the Year Ended 31 December 2024
Unrealised
Ilos5es)I
Gains
83iD5 on
(losses)
Transfer5
Balance
Investment5 on Sales
and
at31
and
iletoupment December
Property Investments OTders
2024
Balance at
I january
2024
Net
incomel
{Expenditure
Endowment fvnds
Permanent
Church Lands
Flrst Lord Dulverton
ICapit311
W Frayne
S Hooper
A Gullick Bequest
Guinea StreetTrust
Revaluation reserve on
fixed asset prtsperties
Total end¢)wment funds 20,167,443
Totsl funds
25,866,015
19.623.634
166,0101
89,697 1.921,090
6,792 21,575,203
1.617
1,955
24
73,218
88,479
1,067
4,322
19.340
71,601
86524
1,043
4,227
18,913
95
427
361,501
6,792 22,123,130
27.237,099
361,501
166.0101
1733,9091
93.815 1,921,090
95,131 2,009,862
Page 39

st Mary Redcliffe Church Lands charity
Notes to the accounts for the Year Ended 31 December 2024
TraTh5fers
During the yearthe following tr3nsfer5 were made-
£I,OQO was transferred from the Unrestricted fund to the Designated ERF for the future repairs to the
fabric of the church.
£2,423 01 incorne was transferied from the William Frayne Fund Èo the Extraordinary Repair Fund for
the maintenance of the fabric of the Church.
£15 of income was transferred from the Susan Hooper Fund to the Extraordinary Repair Fund for the
maintenance ol the fabric of the church.
£118 of income was transfefred frorn the Alice Gullick Fund to the Unrestricted Fund for maintenance
of the church.
Recoupment transfers are rnade each year in relation to work on 11 Redclllle Parade West from the
UnrestrictÈd Fund to the Endowment Fund amounting to £6,792 12023= £6.7921. These will have been
repaid by S April 2047.
Prioryear comparatlves
UnTealised
Ilosses11
Gains
g31nS Ort
{lossesl
Trar¢sfers
Balance
and
at31
Balance at
Net
Investments ort Salès
and
of
RecDupment December
lJ8nuary
incomel
2023 (Expenditure) Property Investments Orders
2023
Unrestricted funds
Gener81
UDrestyLCted desi8nated
funds
Designated ERF
Llghting project
designated fund
Staff reserve designated
fund
11,676
13,4551
11,436 1,994,433
1,659.645
315.131
1,000 1,701,OCQ
1.700,000
12,6551
2,655
116,4571
118.1121 1,701.000
IS,6761 3,695,433
16,457
1,719.112
Total Unre5trictedfund$ 3,378,757
315.131
11,676
13,4551
Pa8e 40

St Mary Redcliffe Church Lands Charity
Notes to the accountsfor theyear Ended 31 December 2024
Unrealised
Ilosse511
Galnsl
gains on
(105sesl
TTav5fers
Balance
and
at31
Balance at
Net
Investments on sales
l January
incomel
and
Recoupment DecembeT
2023 (Expenditure) Property lThve5tments Order5
2023
Restricted funds
Extraordinary Repair
Fund
1st Lord Dulverton
Guinea StreetTru5t
Alice Gullick
William Frayne
Susan Hooper
Organ Repair Fund
Other
9,477
111,4281
10,303
11,857
22.404
979,038
994,899
1.547
891,630
1,035,289
1,028
45,224
140,8191
519
116
11161
12,3791
1291
2,375
29
25.964
1,691
25,964
21,691
120,OiXII
11161 2,003,139
Total restrlrted funds
Endowment fvnds
1,975,602
7,444
11,9511
22,160
Permonent
Chuf¢h Lands
First Loid Dulverton
(Capital)
W Frayne
S Hooper
A Gullick Bequest
Guinea Street Trust
Rewaluation reserve on
fixed asset properties
Totsl endowmentfund$ 19.899.008
Total funds
25,253.367
144,560
164,699
6,792 19,623,634
19.370,679
163,0961
65580
79,131
954
3,866
17.297
6,021
7,393
89
71,601
86,524
1,043
4,227
18.913
361
1,616
361,501
361,501
6.792 20.167,443
25.866,015
163,0961
259,479
160,040
169,765
164.699
183,404
Page 41

st Mary Redcliffe Church Land5 charity
Notes to the accounts for the Year Ended 31 December 2024
Transfers
During the prior year the following transfers were made..
£1,000 was transferred from the Unrestricted fund to the Deslgnated ERF for the future repair5 to the
fabric of the church.
£2,375 of income was ir3nsFerred from the William Frayne Fund to the Extraordinary Repair Fund for
the maintenance of the fabric of the church.
£29 of income was transferred from the Susan Hooper Fund to the Extraordinary Repaii Fund for the
maintenance of the fabTi¢ of the church.
£116 01 income was transferred from the All￿ Gullick Fund to the Unrestricted Fund for malntenance
ol the church.
,655 was transferred from the LIEhting project designated fund to the General Unrestricted Fund.
£16,457 was transferred from the Staff reserve designated lund to the General Unrestricted Fund.
£20,OCrt) was transferred from other restricted funds to the Extraordinary Repair Fund, whlch is line
with the donors, wish to rEpair the fabric ol the church.
Unrestricted Fund5
The De51Knated Repair Fund is held in anticipation of major fabric repair expenditure including cleaning
of the exterior of the ¢hurch and contribuiion to the other aspects of the development projert involving
new buildings to the north and south of the church. The development project is continuing to the design
stage but has not yet r2ached the point where expenditurefrom these reserves is required.
Page 42

St Mary Redcliffe Church Lands Charity
Notes to the accounts for the Year Ended 31 Oecember 2024
Re5trlrted Funds
Extraordinary Repalr Fund
This was set up dvring 1986187 for the purpose Df providinE for the extraordinary repair, irnprovement
or rebuilding of the fabTi¢ of the church, the tombs, monuments, the glass in the windows and the
church bells and all other fixtures and fittings therein.
The Fund was approved by the Charity Commissioners on 12 August 1986 and established by the
proceed5 from the disposal of 8,077 income shares belonging to the Willlarn Frayne charity, and
£35.489.70 under the Will of Cora Winifred Ayers deceased.
The fund is to be maintained by the following transfer:
The yearly income of the William Frayne and Susan Hooper charities in so lar as it is not required for
application In accordance with the provisions of tbe respective charities.
First Lord Dylverton Fund
Thls was set up in 1935 and the income is to be accumulated aAd can be used to defray the cost of
exterior repairs to the fabric of the Church.
Orgzn Repalr Fund
This fund was set up with a grant frorn the St Mary Redcliffe Organ & Music Trust and is for future
repairs of the Harrison & Harrison Organ.
Other fund
Restricted funds for the use of repairs to the fabrlc of the ChuTCh.
Page 43

st Mary Redcliffe Church Lands Charlty
Notes to the accounts for the Year Ended 31 December 2024
Endowment Fund5
Church Lands
The income frorn this fund is for the maintenance and upkeep of the Church and all other Objects of the
Charity.
Flrst Lord Dulverton Fund
This was Set up in 1935 and the income is to be accumulJted and can be used to defray the cost of
exterior repalrs to the fabric of ihe Church. A Charity Commission Scheme dated 7 March 2018
amalgamated this fund with ihe Church Land5 endowment fund as a restricted fund to be used only for
exterior repasrs lo the fabric of the Church.
Willlam Frayne's and Susan Hooperfs Charities
Willlam Frayne's ch3rity was set up in 1881 and Susan Hooperf5 charity in 1914. By trustee's resolutions
under section 268 Charities Act 2011 dated 5 February 2018 and confirmed by the Charity Comrni5sion as
taking effect on 14 April 2018, this fund was amalgarnated with the Church Lands charity,. In the case of
William Frayne as a re￿rirted permanent endowment for the maintenance of the fabric of the Church;
and in the case of Susan Hooper released from thE pemianent endowment but to be applled towards
the maintenance of the fabric ol the Church. The annual income Is transferred to the Extraordinary
Repair Fund under a Chaiity Cornmission Order dated 12 August 1986.
Alice Gullick Bequest
This was set up in 1952. By trustee'5 resolution under section 268 Charities Act ZOII dated S February
2018 and confirmed by the Charity Commission as taking effect on 14 April 2018, thls fund was
amalgamated with the church L3nds charity, released from the permanent endowment but to be applied
towards the maintenance of the fabric ol the Church.
Guinea StreetTrust
This was set up in 1926. By trustee's resolution under section 268 Charlties Act 2011 dated 5 February
2018 and corLf1rmÈd by the Charity Commission as taking effect on 14 April 2018, thi5 fund was
amalgamated with the Church Lands charlty, as a restricted permanent endowment for rhe benefit of
the inhabitants of the Parish of Redcliffe includlng the repair of the Church.
RÈvaluatlon reserve on fixed asset propertles
This fvnd represent5 hi510ric revaluations of fixed asset propertles combined with write backs of
depre¢lation.
Page 44

St Mary Redcliffe Church Lands Charlty
Notes to the accounts for theyear Ended 31 December 2024
17 Anal¥sls of changes in net funds
At l January
2024
31 December
2024
Cash flow5
963.258
174,452
1,137,710
ash at bank
Inve5tments- cash and cash
eqyivalents
139,493
37,519
177,012
1,102,751
211.971
1,314,722
At l January
2023
31 December
2023
Cash flow5
1,927,446
1964,1881
963,258
Cash at bank
Investments. cash and cash
equivalents
264,972
1125.4791
11,089,6671
139,493
2,192,418
1,102,751
Page 45

St Mary Redcllffe Church Lands Charity
Notes to the accounts for the Year Ended 31 December 2024
18 Reconaliation of net incumel(expenditurel to net (ash flow from operating Zctivities
2024
2023
Notè
Cash flows from operating activiues
Net Income
1,371,084
612,648
Adjustments for non-cash items
Dividends, interest and rents from investrnents
IGainsl1losse5 investments
(Gains) on exchange rates
Depreciation
1963,4691
12,108,924)
3,929
16,483
1911.4781
1353,7301
561
16,483
11,680,897)
1635.5161
Worklng (aplial adjustments
Decrease/lincreasel in debtors
Increase in creditors
Increaselldecreasel in grant commitments
12
295
14,7881
7,767
1255,0461
13
2,883
873,933
Net cash flows frgm operatin£ activities
1803,7861
1887,5831
Page 46

St Mary Redcliffe Churth Lands Charity
Notes to the accounts for the Year Ended 31 De￿rnber 2024
19 Statement of Flnanclal Actlvltle5 forthe year ended 31 December 2023
Unrestrlcted
Re￿lIcted
Endowment
funds
funds
funds
2023
Income from-
Sundry income
Quoted investments
Investment PTopertie5
15,998
617.954
203,907
15,998
707.571
203,907
89.617
Total Income
837,859
89,617
927,476
Expenditure on:
Roi510gfunds
Investment management costs
Choritqble octivities
Maintaining fabric and facilities of St
Mary Redcliffe Church
Total Expenditure
Gainsllos5es on investrnent assets
Net Incomel (expendlturel
Transfers between funds
1207,3971
15,4021
146,6131
1259,4121
1315,3311
176.7711
116,4831
1408.5851
1522,7281
8,221
182.1731
20,209
163,0961
324,739
1667,9971
353,169
323,352
16,6761
27,653
11161
261.643
6,792
612.648
Net rnovement in funds
316,676
27.537
268.435
612.648
Rets)nciliatlon of funds
Total funds brou8ht forward
Total funds carried fgrward
3,378,757
1,975,602
19,899,008
25.253,367
3,695,433
2,003,139
20,167.443
25,866,015
Income and expenditure by fund 15 shown in note 16.
There are no recognised gains or losses other ihan the results lor the year as set out above.
Page 47

st Mary Redcliffe churth Lands Charity
Notes to the account5 for the Year Ended 31 December 2024
20 Contingent liabllltles
There are no contingeni Ilabilities at the year end12023- £Nill.
21 Related paty tramsartions
There have been no transaction5 between the St Mary Redcliffe Chureh Lands Charity and any related
parties, except those with the Parochial Church Council IPCCI noted below. The agEregate value of
don4tion5 Tecewed from Directors and related parties wa5£Nil12023.. £Nill.
Whilst there is some commonality of personnel between St Mary Redcliffe Church Lands Charity and the
associated organisations Ifor example one Director has been elected to the PCCI, St Mary Redcliffe
ChLsrch Lands Charlty and associated organisations are not subject to common control.
St Mary Redclilfe Church Land5 Charity has made payments on behalf of rhe PCC for Church repairs and
expenses of £413,97412023: E339,7411 and to fund staff cost5 of £l.011.18512023.. £Nill.
22 Commitments
At 31 December 2024. there was a commitment to pay £16,512 to contractors in respect of buildlns
repair works12023: f52.9601. The trustèes consider there to be sufficient free reserves in order to meet
this commitment.
23 Staff costs
The charity did not have any employees in the year ended 31 December 202412023.. Nil).
During the year, the Vestry Clerk was pasd an honarariurn of £6,60D12023: E5,7001.
Paee 48