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

Rev. Martin Harrison Rev. Martin Harrison Vicar and Chair (Appointed
September 2001)
Vicar and Chair (Appointed
September 2001)
Rev. Katharine McBride Assistant
Curate (From July 2019, resigned
March 2023))
Rev. Dot Hicks Deacon (From January 2019)
Rev. Dr. Judith Palmer Additional
Minister with PTO (Co-opted 2022 for 1 year)
Margaret
Berg
Churchwarden
(Re-elected at APCM 2022)
Gordon Moore Churchwarden
(Elected at APCM 2022)
Janetlrish Deanery Synod (Elected 2020)
(2 vacancies for the Deanery Synod)
Janet Mountain Vice Chair (Elected 2020 for 3years)
Shirley Bamford PCC Secretary (Elected 2020 for 3years)
1 Vacancy PCC (Vacancy for 1year)
Jean Cooper (Elected 2021 for 3years)
Terry Atkinson (Elected 2021 for 3years)
Pauline Chambers Treasurer (Elected 2021 for3years)
Andrew Alexander Electoral Roll Officer (Elected 2022 for 3years)
Pauline
Pillai
(Elected 2022 for 3years)
1 vacancy PCC (Vacancy for 2years)
Those elected tothe PCC at the APCM are on a rolling 3-year term.
Three councilors are to be elected each year with atotal of9elected members.
Any ex-officio and co-opted members
will be in addition to this figure.

The Electoral Roll prepared The Electoral Roll prepared for the APCM for the APCM for the APCM in 2020 was 120 members.
Since the APCM the following members
ofthe Electoral Roll have died;
Doreen Bowron RIP
Judith Eastwood RIP
Rose Grantham
RIP
Marion Shorter RIP
In 2019,we were required to prepare a completely new Electoral Roll as governed by the Church
Representation
Rules. The
renewal ofthe Roll happens every 6years. During all other years, the
Electoral Roll is only reviewed
in preparation
for the APCM.
Numbers
on the Electoral Roll
for the year are as follows;
At start of year 120
Number leaving the Roll during the year 3
Deaths 4
Number added to the Roll during the year 0
Number on Roll 113
The foflowin
re orts are
r ented tothe APCM:
~ Vicar and Vice Chair
~ Treasurer
~ Independent
Examiner
~ Church Wardens
~ PCC Secretary
~ Deanery Synod
~ Safeguarding
~ Parish Administrator
~ Bell Tower
~ Little Fishes
~ Family Film Night

ltansfers
Gross transfer between 0 0 0
funds - in
Gross transfer between 0 0 0
funds - out
Excess ofreceipts over 20,281 24,331 4,050 ' (12,978)
funds
Net movement in funds 20,281 24,331 4,050 (12,978)
Reconciliation of funds
All assets at 01 January 41,052 13,003 24,654 78,709 91,687
2022
All assets at 31 December 20,771 13,003 48,985 82,760 78,709
2022
Represented by
Unrestricted general fund 20,771 20,771 41,052
Designated 3,226 3,226 3,226
Kidz Klub 1,081 2,247 3,328 3,328
Operation
reserve
8,696 8,696 8,696
Youth &Childrens work 17,296 17,296 14,639
Building fund 2,900 2,900 5,205
Nepal Childrens home 56 56' 680
Acts 435 190 190 190
4ttle Fishes 935 935 843
Maintenance fund 25,473 25,473 850
20,771 13,003 48,985 82,760 78,709
Bank Accounts CCLA 19,018
Current account 63,741
Total 82,760
Receipts
Planned
giving
47,121 1,063 48,184 49,383
Collections and other giving
Other voluntary
receipts
1,805 1,805 6,277
Giff Aid recovered 0 0 0
Bequests 25,000 25,000 0
Grants received 20 1,000 1,020 0
Other receipts 1,460 1,013 2,473 1,233
Activities for generating 5,635 5,635 1,422
funds
Investment
income
291 41
Receipts from church 3,341 3,341 6,772
activities
Total receipts 59,674 28,076 87,750 65,127
Payments
Cost ofgenerating funds 323 323 1,068
Missionary
&charitable
1,297 1,297 900
giving
Parish Share 60,000 60,000 59,000
Clergy &staffing costs 7,685 7,685 7,668
Church
running
expenses
8,631 752 9,383 7,206
Hall running costs 3,315 3,315 600
Church repairs and 0 1,697 1,697 1,664
maintenance
Hall repairs and 0 0 0 0
maintenance
New building
work
0 0 0 0
Total payments 79,954 3,745 83,700 78,105
' Excess ofpayments over 20,281 24,331 4,050 12,978
receipts

Expenditure Expenditure Expenditure 8udgst
Budget 22 to 31.10.~ to 31.12.w' 2023
fnou. once
52 027
VH wages eery $03 5513
Irtcm expenete 700 170
Curare expense" r 0
CCLI
~exp 1688 2025
Vhtnieo lone cioonrtgf
Rspotro j maim 2800
Funerals'
weddrngo
IW~
Mmen grrtqg '"37 123T
Websim 250
Cbenxlg 26I8 -13et
Toter 8"210 TO 10" T9.180
lrlcprna
tendmg order 21303 25500 25000
Other grrng 600 '000 2000
17r0 17000
PG
&'t Arc
tyerxrwl~
3rtt0
1136
4000
GA envolopec 2 000 'r563
Cctiecuono '.400 1700 1200
Donsoontv'
legacy
Girr Ad CO
Grh Ad other
Hoe tncorno 2000
Weddh~o.
'unsroto
2 500 -"500
F~~ng
Mncoltonsxxc 19 0
61 750 81 144 01.5Q2