| The Trusteeswhowere i | npostwhenthis repoft was approvedwere: |
|---|---|
| Elizabeth Lowson | (ex-officioas Rectorfrom 02.02.2021) |
| Viveca Dutt | (from30.11.15forfive yrs)(Co-optedTrustee)fl-henco-opted |
| March2021,and ex-officioas churchwarden from 06.07.21) | |
| PhilipPetchey | (ex-officioas Churchwardenfrom 23.04.22) |
| GerryEverett | (exofficioasChurchwardenuntil 22.05.19,nowRepresentative |
| Trusteefrom18.09.19for fouryearq | |
| MartinFreeston | (re-elected05.11.15for fouryears; and07.11.19 forfouryears) |
| (RepresentativeTrustee) | |
| Sarah Reynolds | (Representative Trusteefrom 02.07.21forfouryears) |
| KateAdu-Baah | (Representative Tiusteefrom03.03.22forfouryears) |
| lanLayzell-Smith | (Co-optedTrusteefrom14.03.22forfiveyears) |
| Trusteesinofficeduring LindaWiskin JackiePeacock |
theyear ofthis report, but noIonger in office: (exofficioasChurchwarden 22.05.19-23.04.22) (from 17.06.15for fouryears andfrom18.09.19for4 years, |
| WendyLittlejohns | requestedto finish14.06.21) (RepresentativeTrustee) (from 08.09.16for fouryears) (Representative Trustee) (Ex-officio |
| RichardWalker | as Church Warden11.10.20-06.07.21) (from 04.06.18forfiveyears, requestedtofinish14.6.21) (Co- |
| optedTrustee) |
| '7 | ,L | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OJ HE o!t HE EocL |
lO 6l G)o' |
(') q sf O) oolN od (v) @-t |
(o (o d CD NN @ |
o OC oo Io ro (o ci rO lO @- (9 |
o | lr) rr)q (v) o |
t-t(D N d |
(o 00o @ (\t NN @ |
o@ (o(\l (fo dc\i olo O)r o)(\l (f) lo 'd |
(o 6q @ol N ao |
s 3 ,o clJ o ae ?tt) u)ra d4 N d-. Fd |
\9 E \$ rI 2 trcl4t |
|||
| o, | oo | oo | |||||||||||||
| U)fF | 6 eF |
||||||||||||||
| OE 85 GIE 6 L It)co(, |
loN alt ao |
C7)r F@ @-co- sl tO co |
to,9o O) |
o rO rO (o- (f) rr, lO (o- (r) |
o | rI) rn @. (") |
oct cot |
$ 3 | o)ro rOO qro- (o(t) NO) |
$ ot = |
i i |
||||
| nE | lr) Gl CD(' |
o)N @ro (Ol'- d+o |
(osf <f. r |
o rOoo{ c! 'oo N oi |
roo c.l (\l |
otNI | rI) (o a) c{t |
cD(o NCO o{q $@ rN |
lo (o CA Nt |
||||||
| rE 6lc a)a ol l! Eoo, a. |
o@o) (\l- N |
@ o,ol (\t |
oo | o | o ot (\l c.i |
to CD6l c-i |
$ot ol6t o- -- ro@ I |
@ C')N c,i |
-o = (d o)o |
||||||
| th= | |||||||||||||||
| Fl Fl |
rE olE R,i 6 |
lo G' GIrt |
o,o) o!o (o-\t- (oNo |
os oto |
rr)o c{ (] rOoo{ OJ |
o | lOo c! OJ |
(\ltI | 8-o{ | (Y)tt o(o F^Or- oo) (!r |
Eo+ | LoEo .9,o E |
|||
| E-Fl | .ocoo | q | |||||||||||||
| -*o Ha tel tlz |
a o) oc |
N | (o | $ | c-l c.lo |
||||||||||
| t- -U& -) H -aU --ct) * nr ET/ -eIreoo |
No c\t o) -o E o)ooo a cf) (! a (U oo .Co ooc (6 G [D |
too.o (L Otr JOotr U,{= 3g pE o .xlr |
Ico E do eHt S"oI lto* <E,: fl-oo6E8 o |
ho sO Gtc oo oc F€ iato EEH as€ ioo 5Pe EEE.E dFOO b6(D(1 ,EEQ€ ooo(d= E€EEE lt(E J |
o ooo P_ o ,o oz |
o G)oo IE oF |
6o o.c ho 9,8 96 Eo.^ L o6.7 aanL EPE €a,iP c5 IL |
(26:\ = -.\ 8eti\ 8-r\ oriEb\ 0,\ EO\ o\ (d=\ o-F\ EO\ ooIBst\ o.t\ C> o-o (DT a6EA |
| lncominoResources | ||||
|---|---|---|---|---|
| 2021 | 2021 | 2021 | 2020 | |
| General Fund | AppealFund | Total | ||
| Roberts Hall (FrontHall) | 11,780 | 11,780 | 4,667 | |
| Pankhurst Hall(Rear Hall) | 18,878 | 18,878 | 12,597 | |
| BirchnallHall (UpperHall) | 8,532 | 8,532 | 4,990 | |
| ChurchillRoom (Meeting Room) | 1,264 | 1,2il | 1,313 | |
| Performing Rights | 133 | 133 | 63 | |
| St Mary'sgeneral usagecharge | 5,700 | 5,700 | 5,580 | |
| Rent-4ChelmsfordRoad | 23,111 | 23,111 | 24,329 | |
| Bank interest | 3 | 3 | 19 | |
| Appeal | 4,295 | 4,295 | 3,943 | |
| Miscellaneous income | 739 | 739 | 3,200 | |
| Covid-19 grant | 29,079 | 29,079 | 25,000 | |
| Total incomingresources | 99,21 I |
1 | ||
| Resources Expended | ||||
| Directcharitable expenditure | ||||
| Staff costs | 48,747 | 48,747 | 30,341 | |
| Lighting/heating/water | 6,577 | 6,577 | 4,690 | |
| Telephone/Elroadband | 2,461 | 2,461 | 1,697 | |
| Repairs/Maintenance | 9,792 | 9,792 | 11,108 | |
| lnsurance | 2,973 | 2,973 | 2,841 | |
| Fire/burglary precautions | 974 | 974 | 751 | |
| Rates&WasteCollection | 1,269 | 1,269 | 1,409 | |
| Cleaning | 909 | 909 | 696 | |
| Bank Charges | 97 | 97 | 60 | |
| Printing/Stationery/Postage | 254 | 254 | 145 | |
| Licence | 151 | 151 | 389 | |
| 4 ChelmsfordRoad insurance | 1,000 | 1,000 | 953 | |
| 4 ChelmsfordRoad expenses | 3,697 | 3,697 | 210 | |
| Appeal | 10,119 | 10,119 | 4,342 | |
| Miscellaneousexpenditure | 214 | 214 | 17 | |
| Totalexpenditure | 79,1 15 | 10,119 | 89,234 | 59,630 |
| Netmovementinresources | 20,103 | -5,824 | 14,279 | 26,060 |
| Totalfunds brought forward | 119,964 | 8,122 | 128,086 | 102,026 |
| Totalfunds canied forward | 140,067 | 2,298 | 142,365 | 128,086 |
| 3. Debtors & Preoavments | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Expensesfloat | 0 | Expensesfloat | 100 | |
| FireandSecurity | 369 | FireandSecurity | 642 | |
| General Rates | 45 | General Rates | 0 | |
| Refusecollection | 228 | Refusecollection | 223 | |
| lnsurance | 249 | lnsurance | 237 | |
| Licence | 454 | Licence | 0 | |
| 4ChelmsfordRoad | s48 | 4ChelmsfodRoad | 487 | |
| Lettingsreceivable | 4,691 | Lettingsreceivable | 1,763 | |
| Maintenance | 105 | Maintenance | 1,161 | |
| 6.689 | 4.613 | |||
| 4.Creditors&Accruals | ||||
| 2021 | 2020 | |||
| lnlandRevenue-PAYE | 533 | lnlandRevenue-PAYE | 09 1,1 |
|
| Gas | 0 | Gas | 0 | |
| Electricity | 0 | Electricity | 0 | |
| Lettingsprepaid | 1 | 672 | Lettings prepaid | 2,546 |
| 2.205 | 3.655 |