OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

Contents
Page
Trustees Report 1 −5
Treasurer's−Report
Independent Examiner's Report 7
Principal Accounting Policies 8 −9
Statement of Financial Activities 10
Balance sheet 11
Notes to the Accounts 12 −17

Other fixed assets are incl uded at cost an
−−−−−−−−Church−11611 −− 50−years
Organ 15 years
Equipment 5 years
Audio Visual equipment 10 years

INCOME
Voluntary
INCOME
Voluntary
income Note
1
CT CT General
Fund
4−1
m
LC)
us.
Unresticted
Fixed
asset
fund
RI
Unresticted
Fixed
asset
fund
RI
Funds Designated Legacy
fund8b
.
Fabric
fund8c
rsi
01
cr
r−1 oNrri Charitable
giving
8d
Restricted Other
funds
Se
Funds Ekins
Grant
Fund 8f
1
Rector's
Fund
01)
00
I
Fund Endowment
Moore
Bequest oo
,1
..−4
,1
..−4
,1
..−4
0N
M
111
to
1−1
O4
0C.4
00
CO
Csi
1−1
r−1
Other income 1 C.4 1./1
o1.0
.4
1 e 0tO
,..−1
' N tO 1.0
C..1
0R
•−1
Investment income 1 r...
oo•CF
I ' . .0
.0
1..0
1.0 M
O4
CO
Lri'
TOTAL Minstry
Worship
EXPENDITURE 2
2
01−1
v−1
122,43
1
0Lt)
cr
W.'
1.D
r".•
W)
t−1"
1−1
WI
01
CO
,_i•

'
'
fs4
U1
..0

g−I oNrii.. .0'
.0
WI
Cr1
•−1
Cs1
.
.−1 0
.−1
142,745
I
CO
W
114"
1.13
CO
I−1
co"
CO
a−1
00
CO
fs..
ui.
01−1
li
W
0d
v−1
Mison 2 1 ' 1−4 oONI
rei
.−1 .−• .0
1.11
'CF.
S
Ln
CO
d
1−1
Fabric 2 .0 .0
CO
0cz
00fri.. ' .0
NA
r,cr−
I er 0CO
R
01
cr.,
0
oi
IN
NET TOTAL Investment
INCOME
Transfers
Balances
BALNCES
brought
CARIED
gains/(losses) (EXPENDITURE)
forward
FORWARD U1
il
.7
CO
r−1
t−1
N
0441
Nciel•
M
m
01
oi.
0o01
Ili.
1.0
NI
CO
aj
LO
LO
M
Csr
cn
M
U)
ui
M
CO
5,604
0..0
u.i.
NCO
cri..
1.0.
1.0
125,885
..−...
..−...
e−.1
r,
1.•••
C".4
.
C11
Cs1
'
..0
87,514
4,724

1...
N.J
CT
'
1.0
Cr1
1.0
iii.
M
IN
1•10
u5.
g−4 oNerr Ln
in
A ...− .4.. 2,442 −− a,
,1
N
.
ini'.•
Ill
,
co
r".•
0
m0in
Ul
Lel
al
crl
cr
Tr
01
NIr;
00
..−1
00
01.
al
N
.....−..
M1.0
c•I
r...
....−.
tloo
ri.
oo
m
N
IN
d.
.−i
m
Tr
0CO
.4
1.11
e−1
CO
4−1
LO
tri
N
1−11
cr,
01
Co
'
.0
Nr...
rei
1"..•
(fl
38211.2
j

Note 2022 2021
PROPERTY, PLANT & EQUIPMENT 5 125,885 91,663
CURRENT ASSETS
Debtors and prepayments 6 7,480 7,533
Cash at Bank 3,347 26,047
Central Board of Finance Investments
Deposit accounts 1=9;086 36,222
−lobafEclUitylncome Fund 116,438 143,698
Fixed Interest Accounts 26,930 31,105
Investment accounts 29,480 62,410
202,761 307,015
Creditors 7 (18,375) (15,868)
Net Current Assets 184,386 291,147
TOTAL ASSETS 310,271 382,810
REPRESENTED BY:
General Fund 26,639 112,365
Designated fixed asset fund 8a 125,885 91,663
Designated Legacy Fund 8b 87,514 100,276
Fabric Fund 8c 6,623 5,696
Charitable giving 8d
Other funds 8e 516 516
Ekins Grant Fund 8f 2,442 3,775
Rector's Fund 8g 9,503 10,078
Endowment Fund −Moore Bequest 8h
TICUALEUNDS
−−−
3−107271 382,810
0.15
u •
tol
Z..
C•25
.4)

„m
c
E
To.
2 0 to 0
? ) 1 7 −3 0 L i −
:•
6
w
to 15
2
E
c
E
„ ,
0
8
:•
6
w
to 15
2
E
c
E
„ ,
0
8
:•
6
w
to 15
2
E
c
E
„ ,
0
8
2 ^ 2 ^ General
Fund
001
N
N
o4
1.11
10
•−•
N I
0
V'
n i
c e
cf.
I N
•−•
'
ol
0
01
4−1
en
i.0
,
CA
Fixed Designated
Asse s
Fund
1•4
Legacy Designated
Fund 41
Restricrted
Fabric
Fund 0•Il
0
.−I
0
0.4
N
.−I
.
I'.
N
,i
MI
..:0;
yi'
Restricrted
Fabric
Fund 0•Il
0
.−I
0
0.4
N
.−I
.
I'.
N
,i
MI
..:0;
yi'
pi'
.−i'
.−I
rti
.4
pi'
.−i'
.−I
rti
.4
0
NN
Charitable
givng 41
'
LA

A/

NN
NO
other Restrcted
funds 41
.


Ekins Grant
Fund
41
'
_ 0
CI'
−=
.0
−a
,..1
Moore
Bequest i..,
.
.−4 N
f‘l
0
N
41
I,
an
NI
oi
N
CO
•−I
N
Al
el e−1 r, h
CO
c l
N
0
c i
cr.. ci' mi
n ,
"
CI
en
CA
ui
"
.−I IN
NI
1−1
•••4
IN
cri
I N
•ct
I−4
tD
. 4
n i
. 4
oi'
N
vi
•••4
IN
cri
I N
•ct
I−4
tD
. 4
n i
. 4
oi'
N
vi
••••
r8
La
CA
01
0
1.−1
LA
01
A1
••−•
1/1
.0
CO
CA
••••
r8
La
CA
01
0
1.−1
LA
01
A1
••−•
1/1
.0
CO
CA
8 2 " =
TS'
t
01
CO
C
_C
1
g 5 8
134.
§
ati a) 04 Ton; N
1−1
U1
.;,;
0
LA
Cc1
'
CO
U1
VI
M
.

1 .
u−i
ai a;
.−I
e
I
0
.
0
.
.
.
10
−1
to.
.

s
N
.−4
LA
cF
CD
LA
N•
ve Ln U'.
LA
N
LA
n i
ni
.−.
cci
N:
0
•−•
0 1
01
0
CC
N
c n
Ln
CA
0
N
0
LD
7 0
15,
/ −
1.11
3
...
1,1
I I 0
•−•
. . IA
40
IN
.4
e..,
1−1 P: (NI
0
%C.
2 2•
f, ggr!
an•−•.0
g2..
E
E
o E
2.)
CU 43
IN
8
4.
4,007
'
'
.
.
.
.
0
0
0






LA
•−•1
14
w0−1.
.
.
.
0
1−−•
c ,
LA
u l
r−I
1 4
cF
•−•
LA
CD
...i
• A
CA
CA
t i l
N
NI
••−•
1−1
Al
E
ILI E,
8
13 :0
;422−6,E
,
°
'
gag
E g
c
it‘U
.4 44
CA
' 0
N
0 1
01
N
„NV
Oi‘
01.
ni
N
.4
'
0'.I.
4
,4 a
ni
0
W
"
'
44
I
N.
•••I'
41

N.
N
N
'
. 1
0
LA
0
N
N
N
NI
•−1. '
Cr)
0
.
.
0
00
pi
41
.


.
41 41
1/41
" 4.1
A l
0
N
U1
01
v
Ch
A I
N
Ln
N
V
N
10
N
a i .−4' n i •−i' cri
CO
in
N
ui
E E
2
L".
•E
t•
tu
E
" Z
cu A I
'
0
0
06
N
0
N
01
01
N:
LO
U1
01
111
IN
01
4,6
.4
'
0
et
N
ct
N




s
.
s . AIONOLOLD
Vgo. vr N o , .1
N
,:n
cn
06
1...;
N
.4
N:
1.1
s 2
'Cus
Eggri
8 E E E CUD. o 4.
•−•
N
men
•••••
N








.
.
.
Ln
Ln
.'
inin.4
N

N
s

.." ,
V )
N.
. 1
Al
N s
0/
M
. 4
01
14

2
−Fa
e• ., , .−'2
re,
03
2
ni
. 2
t .
E
:2:.
Ln

2
E
:7−,
8
2
Qi
t1J
r51
,
1..;
41
O
0
:1C
L
:2
x
a,
. 2
i
t1J
r51
,
1..;
41
O
0
:1C
L
:2
x
a,
. 2
i
C
.1−,
C
.1−,
an
01
ILI
C
I . −
.
0
•.".; •.".; 41
7
_.___5_L).
(.7
I−1
Cr,
ko
ri7−40.. cr,
.4
c ; .4.
05
1,I
I,
41
7
_.___5_L).
(.7
I−1
Cr,
ko
ri7−40.. cr,
.4
c ; .4.
05
1,I
I,
111
_
Ned iiesignated
Assets
Fund
41

,
'
'
iiesignated
Assets
Fund
41

,
'
'
Legacy Designated
Fu d
'al
'
'
1
.
Restricrted
Fabric
Fund 41


Charitable
givng

e
'
other Restrcted
funds 41


e
,
Ekins Grant
Fund
0
.
.
,
,
**
**
RectFuoneds
41
,
0VI
I.0

NIN
m
RectFuoneds
41
,
0VI
I.0

NIN
m
Moore
Bequest
44
01 IN
IN
004
44
0
a,
.−I
vir
VD
.4−
c i si
to
....
.−I
.4.
M
In
,−„j• r.:
01 m
IN
0r.I
44
0
01
4−1
0to
kr)
01
d
ni
to
to
0
N
I−I
I...
,−4 0.
a)
−5
0
oct
5
6/
x
c'
co
2
C
p
''''
.
i
122
. 6 . . •
0−
0
rn
I−I
t.0
.
,

,

,
,
,
,


.
m
.−I
ID
.
to
CO00
.,
.
E 17_4 a
..−•
−I I
.
.'
x
CU
0.
C
IN 7o− o
co
" I ' e . ' 0
CO
m
IN
•−• . . . . . co = =
b'.−': on''−3° 6°7° 8 '3−>'
7c:it
6
'If
LI
T)
a
15
:2
7
2
' 6
03
1,−
...
x
03
01
.
00
O
c
. −8
. g 2
c
u
a .
j
)2
2
a•
t ,
13
2
2
11.'
−2
2
a)
'C'
t
.
, 4.2
,,.
u
i,.
E
.7s t
•E.
a .....
1
<
co
el
V I
2
c
r......
−...
'71
vl
I−1
01−i
o
rcz
0*..−co−c−,Fr−amo_
o
.
.
r−.
m
u−,
I−I
t/1
I−I
ID
IN
cri
.4
,
to
.4
.4
0'
−− .4 .....d en
6−I
to.
−I
al
as
6.4
a,
as
s
.
.
'
'
,
.


.
,
.
rn
IN
.7
1
M
11.1
.
.
01−i
.−1
01
No
ffi
p.1
COm
IN
a;
m
01
U1
0
'
'
N
v−I
ID
.−−I
a ,
m
oi.
I/1
e−1
to
r.,
1−1..
.−I
0,
_a,_I−I'
N4.,
,i,
Ms
0
.−−I
.−I
In
0
0
1−.1.
CO
co
Nui
L.n
.
u−,
o
o
m
co
' :
Cn
Ln
a
w
.−,
.−1
,−,
a ,
s r
r„,,
Ce
.
„0"−I
0
0
E c
. 2
..,
...L.
m
LA.
F
% .3
01
P.,1
a
u.
...7
:2
ati
T
2
c
2
o
0
0
. 5
2
ez
'<13
T . u
Iv,
I−2
. .
0
u
0.
...r
0
0
• −
0
2 ° n _ r Z

...
'−.
o
.
0 . X
c
0.

0./
w
' t
−Eiv
2
. 2
`−
. .
To
ti.
. .
. 2
=
1:).
u>
I−
.=
u
. 0
.0U
1.−
'al al
cr
ID
r.
r−.
.−−1
ci' rri
01
'
Tr
r−i
,−,i•
V.
00
0
_ −...−.
,−, ,−−−,−−−−−−−−
−−

m
,
.
,
,
.
.
.
000
C"=....'
o
I
.
.
,
'
'
'
'
Cr
IN
N'0:.
I
, 4,724
t−I
,I
N.
0N
'
'
N0NI
407
e

s
,
,

,
s

,
.−1..
.4
mm ,
'mmm
m
,
,
−=−− ...−_ ,
'


,
.
.
,
,
.
..−1
6−1
rn
.a
N.
0
CV
ni
.
m
rn
co
.−i'
oq.
m
sf
m
a,
LID
a,
h
co
ci. N:
01
0
.0.
0
m
0
n i ai
CO
0co
p.:
a,
oCO
ai−
co
c,
Lt.,
01
•−,
CO
NI/1
CO
e
1−I
• I
.−1
LO
en
hl
01
'ci 6
r"..
0
0
0
VI
0
•−r rri
•−I
01
01
a
Ce
IN
•'... General
Fund
'w
Fixed Designated
Asse s
Fund
44
Designated
Asse s
Fund
44
Designated
Asse s
Fund
44
Designated
LegacyFund 41
Fabric Restricrted
Fund ‘01
Restricrted
Fund ‘01
Charitable
givng 44
other Restrc−ted
funds 44
Ekins Grant
Fund km
Rector's
Fund
44
Moore
Bequest 41
#9. #9. −1.71
41
.
.
2
.2 2 E
i,
L.

O'c
E
cej

c
.,,.,
.o t
2
.2. 2
a.a.c5z.c,,v,,,,—..0
.E
:s.
•E''
.c
4.3
r4.21 e.
6
12
g
N
W
;
.42
0 a
CT1
0
,c_
tn.
i
.
.−2
2:t
5
,
2
c%
ZLI
CU
C
'0.,
cro
t
'2
. °
1 3
.!.
Cs 0 zu, 0
2
,
4t
−0
4,
2
,
.0 g ,.
2,
I:
c c
o a
13
E
4,
0
'
t

':,<br>1<br>i ' : '|||||||**_il_**|2.|c|4|**hi**|**Ci.**<br>**M'**<br>**t i '**<br>**to'**<br>**hti**<br>**rhi**<br>r,.':|**Ca**<br>**CO**<br>**'−I**<br>**ht**<br>**t.0**<br>**0**<br>**Ca**<br>V3<br>**Ch**<br>r,<br>**rs.**<br>**N.**<br>.<br>.<br>kt.<br>on<br>**N**<br>C3<br>on<br>**N**<br>0<br>o3<br>**N**<br>ul<br>**V**<br>**CO**<br>**ul**<br>**01**<br>**.**<br>**ro**<br>**C3**<br>**ul**<br>**0**<br>Ch<br>**Ch**||||o<br>o<br>.<br>.<br>e t<br>.<br>.<br>.<br>et|oo<br>03||**to**<br>**to**|**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**|**"**|||||||**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**<br>**.**|||.<br>.<br>,<br>.<br>.<br>.<br>.<br>.|.|||.<br>.<br>.<br>.<br>.<br>.<br>.<br>.<br>.|**csi**|.<br>**01**<br>**t h**<br>**.**<br>**.**<br>**.**<br>**h.**<br>**N**<br>**hn**|**_1−1_**<br>on<br>rn<br>rn<br>.<br>L101<br>o.<br>on<br>0<br>0|**.**<br>**.**<br>**.**<br>**.**<br>**.**||a,<br>o<br>**r..**||**CS**<br>**chi**<br>**h...1. US**<br>**ri**<br>**US**<br>**06**|ca<br>Ch<br>**,..4**<br>lo<br>v 3<br>un<br>r n<br>VD<br>(NI<br>r,<br>o n<br>Os<br>**NO**<br>**CO**<br>c t<br>.<br>**NO**<br>**LIN**<br>cn .g.<br>.<br>**NOO**<br>**UN**<br>.9.<br>**UN**<br>Tr<br>**vy**<br>**UN**<br>Cri<br>**.**<br>**...I`
0
U'l
0
CT
ON**
4"=
, e ,
a
! V. .1
Va
. 0
V.
hl
.
1
4. CO
,−.
N
. ....
N
CO
.2 is .
9 •
2..,
09−
E
Z i t c
.9.
a' .
,−I
Va
In..
. . . . 30 .
.
,... 0 .
rl...0
0
c 1.ic. '
T,,−t k
. g ,6 t, 1;4 e „
43. 1−3
iii tip' .
......
.
CO
ul
.
o
.
.
.
.
03 .
.
.
.
oa)
co
.
.
.
01' 0
00
on
,..i
Ch
CO
Ch
00
0
.2 is ,−.. CO
ul
. . . 890 . y... C th
c0
P,
....
−, 15
,2
LS
t
P..
%..,
.2
,2' tn. —2−−c, '6'. = ',',
00
. .
.
..0..
−−S.
,..
z
a
.9.
es, lei'
,−i'
,−;,'
N
on
o l
.
.1
..−I
ND
Vann
N.
0
a
n.i•
ni.
o
o
.
P3
§
erj
chi
.
r
•.cn
co)
,r1
Ix)
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
,....
N
cl,'
Ch.
h t i
hi
06'
torn
N
hl
0001
un
C3
C3
**2 ** DETAILS OF EXPEN DITURE (continued)
**a ** Cornerstone 2022 2021
Income Sales
Advertising 956
956
Expenditure Printing, postage etc 80 236
Surplus/ (Deficit) (80) 720
b Church Hall Running Costs 2022 2021
Light, heat, water & insurance 3,475 2,608
Administration 1,200 1,000
Cleaning and care, repairs & maintenance 27,474 7,899
32,149 11,507

2022 2021
E
Wages and salaries 13,514 12,566
Pension costs 227
13,741 12,566

S PROPERTY, PLA NT AND EQU IPMENT
Church Hall Organ Equipment AV Equipment Total
E E E
Cost
A t beginning o f year 161,455 14,726 3,054 179,235
Additions 39,826 39,826
Disposals 0
At end o f year 161,455 14,726 3,054 39,826 219,061
Depreciation
At beginning of
year•846−−ff2−−−−−−−−−−−
−−_−−−−−−Charged in year −−−−−−− −− 3;000 613 1,991 5,604
Ciisposals 0
At end o f year 4, 1,459 1,991 93,177
Carrying value
At end o f year 86,455 1,595 37,835 125,885
At beginning o f year 89,455 2,208 91,663
**6 ** DEBTORS 2022 2021
Tax reclaims 2,470 2,187
Rental income receivable 1,191 1,420
Prepayments & accrued income 3,818 3,926
7,480 7,533
**7 ** CREDITORS 2022 2021
E E
Accruals & deferred income 11,578 •8,902
Income received in advance
Choir fees & donations fund unspent 4,509 4,290
Charity balances 2,288 2,676
18,375 15,868

FUNDS
Analysis o f funds
Property,
plant & Current Current
equipment assets liabilities Net funds
E E E E
General Fund 42,726 (16,087) 26,639
Designated fixed asset fund 125,885 125,885
Designated Legacy Fund 87,514 87,514
Fabric Fund 6,623 6,623
Charitable giving 2,288 (2,288)
Other funds 516 516
Ekins Grant Fund 2,442 2,442
Rector's Fund 9,503 9,503
Endowment Fund −Moore Bequest 51,149 51,149
125,885 202,761 (18,375) 310,271

2022 2022
E E
Christian Aid Spring Appeal 1,896
Wednesday 10am Service 219 2,115
Brain Tumour Trust Lent Lunch 1,021
DEC Ukraine Appeal Lent Lunch 2,766
Hope Centre Lent Lunch 784
Breast Friends Northamptonshire Lent Lunch 782
Bedford MS Therapy Centre Lent Lunch 1,204
John Greenwood Shipman Centre Lent Appeal 1,345
Weston FayeII Centre Foodbank Harvest Appeal 402
The International Tree Foundation Autumn Lunch & Appeal 1,326
NAASH Cbristmas−Appea I 731
ast−Park−Hostel for the Homeless Christmas Appeal 731
Total 13,207
2021 2021
Christian Aid Spring Appeal 2,431
Wednesday 10am Service 50 2,481
Parkinsons Lent Appeal 2,469
West Harvest Appeal 1,134
Duchennes UK Autumn Lunch & Appeal 1,202
NAASH Christmas Appeal 841
Baby Basics Christmas Appeal 841
East Park Hostel f o r the Homeless Christmas Appeal 841
Total 9,809

Fund
brought Incoming Fund carried
forward resources Resources used Transfers forward
E E E
War memorial fund 516 516
Total 516 516