| Note | 2022/23 | 2021/22 | |||
|---|---|---|---|---|---|
| Receipts | |||||
| Weekly offerings | 13,609 | 11775 | |||
| Regular Giving and other income Income tax recovered on gifts Confidential Fund |
47,860 11,290 146 |
52,066 16,573 208 |
|||
| Rents and contributions Donations 5Legacies |
for | use of premises | 6,975 4,825 |
10,971 878 |
|
| Youth | 324 | ||||
| CAP Debt Centre Sundry Income Total Receipts |
1,903 786 87,718 |
2,856 95,327 |
|||
| Payments | |||||
| Ministry Mission S.Outreach Upkeep ofchurch premises |
59,738 2,649 16,544 |
63,780 2,534 14,612 |
|||
| Youth Work Administration Gifts to Organisations |
1,662 12,173 752 |
1,110 11,622 |
|||
| Other Professional Services Sundries |
2,127 315 |
1,988 639 |
|||
| Training | 49 | 383 | |||
| Volunteer Expenses |
70 | ||||
| Confidential Fund |
100 | ||||
| Cap Debt Centre | 193 | ||||
| Total Payments | 96,202 | 96,838 | |||
| Net Receipts/(payments) | forthe Year | (8,484) | (1,511) | ||
| Cash Balance at Previous Cash balances atcurrent |
Year end year end |
32,252 23,768 |
33,763 32,252 |
||
| CAP DEBTCENTRE | |||||
| Note | 2022/23 | ||||
| Receipts | |||||
| Donations | |||||
| Partnership Contributions |
|||||
| Bank Interest | |||||
| Total Receipts | |||||
| Payments | |||||
| Manager's Expenses |
|||||
| Office Costs (Phone) | |||||
| Total Payments | |||||
| Net receipts/(payments) | for the year | ||||
| Transfers (to) / from Debt Centre Cash balance at previous year end |
(1613) | ||||
| Cash balance atcurrent year end | 1613 |
| Conlidential Fund |
Note | 2022/23 | 2021/22 | |||
|---|---|---|---|---|---|---|
| Balance B/fwd | ||||||
| Transfer from General | Fund | 254 | ||||
| Balance C/fwd | 254 | |||||
| Note | 2022/23 | 2021/22 | ||||
| MARRIAGE COURSE | FUND | |||||
| Balance B/fwd | 256 | |||||
| Transfer to General Fund |
0 | |||||
| Balance C/fwd | 256 | |||||
| GENERAL FUND | Note | 2022/23 | 2021/22 | |||
| Balance B/fwd | 31,996 | 19,575 | ||||
| Net Receipts (Payments} | (8,484) | (1,511) | ||||
| Transferred to CAP Debt Centre |
1,613 | |||||
| Transferred to Confidential |
Fund | 254 | ||||
| Total | 21 | 645 | 18064 | |||
| From Funds | 256 | 13,932 | ||||
| Balance C/fwd | 21,901 | 31,996 | ||||
| TATEMENT OFASSETSAND LIABILITESAT31~MARCH 2022 | ||||||
| Note | 2022/23 | 2021/22 | ||||
| Assets | ||||||
| Bank and other cash balances | ||||||
| Petty Cash | 1 | 46 | ||||
| Nat West Bank | No | 1Account | 22,154 | 32,206 | ||
| Nat West Bank | No 2Acmunt | (CAP Debt Centre) | 1,613 | |||
| Total | 23,768 | 32,252 | ||||
| Representing Balances |
on following | funds | ||||
| General Fund |
21,901 | 31,996 | ||||
| Marriage Course Fund | 256 | |||||
| Debt Centre | 1,613 | |||||
| Confidential Fund |
254 | |||||
| Total | 23,768 | 32,252 | ||||
| Assets held in trust by BUC | 135,247 | |||||
| Liabilities | 2022/23 | 2021/22 | ||||
| Pension Scheme Liability | 10 | 20,775 | ||||
| Inland Revenue |
2 597 | |||||
| Total Liabilities | 23I372 |
| . Regular giving and other income | ||
|---|---|---|
| 2022/23 | 2021/22 | |
| Gift Aided giving | 31,237 | 35752 |
| General Giving |
15,814 | 16314 |
| Other income [aetailif materia | ||
| Total Donations and Other Income | 47,051 | 52,066 |
| 3. Donations S | .Legacies | ||
|---|---|---|---|
| 2022/23 | 2021/22 | ||
| Tear Fund | 532 | 421 | |
| Bags for Cambodia | 10 | ||
| Christmas Gifts |
162 | ||
| Legacy | 250 | ||
| Sundry | 73 | 35 | |
| McMillan Coffee Morning | 125 | ||
| Gifts | 4,000 | ||
| Cancer Research | 45 | ||
| Grant | 50 | ||
| Total | 4,825 | 878 | |
| 4. Ministry | |||
| 2022/23 | 2021/22 | ||
| Salaries 5N.I. | 45,026 | 46,750 | |
| Pension contribution | 6,018 | 9,162 | |
| Minister's Expenses |
906 | 1,765 | |
| Preaching Fees |
200 | 176 | |
| Manse costs | 7,588 | 5,927 | |
| Other ministry | fdetailif material] | ||
| Total Ministry | 59,738 | 63,780 |
| 5. Mission | 8 O | utreach | ||
|---|---|---|---|---|
| 2022/23 | 2021/22 | |||
| BMS | ||||
| YFC | 660 | 660 | ||
| Tearfund | 421 | |||
| Operation | Mobilisation | 600 | 600 | |
| Go Cardless | 279 | 300 | ||
| Literature | 824 | |||
| Christianity | Explored | 118 | ||
| Cap Money | 60 | |||
| Hope | 31 | |||
| Outreach | expenses | 396 | ||
| Publicity | 168 | |||
| Sundry | 66 | |||
| Total Mission | 2,649 | 2,534 | ||
| 6. Upkeep | ofchurch premises | |||
| 2022/23 | 2021/22 | |||
| Lighting and heating | 4,939 | 3942 | ||
| Cleaning | 3,330 | 2275 | ||
| Insurance | 3,080 | 2782 | ||
| Repairs and maintenance | 3,822 | 2879 | ||
| Water | 264 | |||
| Other premises | insurance | 1,109 | 2084 | |
| Equipment | 650 | |||
| Sundry | ||||
| Total Upkeep | ofchurch premises | 16,544 | 14,612 | |
| 7. Administration | ||||
| 2022/23 | 2021/22 | |||
| Bank Charges | 457 | 390 | ||
| Book Keeping | 680 | 398 | ||
| Catering | 387 | 273 | ||
| Web Site | 241 | 300 | ||
| Miscellaneous | 11 | 1004 | ||
| Stationery Telephone |
8.Postage 5Broad Band |
138 1,452 |
348 1300 |
|
| Printing | 60 | 542 | ||
| Licenses | 1,264 | 1173 | ||
| Photocopier | 664 | 257 | ||
| Sundries | 130 | 59 | ||
| Wages | 6,190 | 5578 | ||
| Equipment | (Laptop) | 499 | ||
| Total Admin | 8 Ofhce Costs | 12,173 | 11,622 |