OpenCharities

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

2023-03-31-accounts

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