| RECEIPTS AND PAYMENTS ACCOUNT | RECEIPTS AND PAYMENTS ACCOUNT | RECEIPTS AND PAYMENTS ACCOUNT | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | Restricted | TOTAL | TOTAL | |||||
| General Designated |
Funds | 2022 | 2021 | ||||||
| E | F | F | |||||||
| Note | |||||||||
| RECEIPTS | |||||||||
| Voluntary Income |
5 | 74,543 | 0 | 0 | 74,543 | 20,306 | |||
| General Funds | 6 | 7,501 | 261 | 0 | 7,763 | 4,775 | |||
| Other Income | 7 | 311 | 0 | 0 | 311 | 63 | |||
| Total Receipts | 82,355 | 261 | 0 | 82,616 | 25,144 | ||||
| PAYMENTS | |||||||||
| Charitable Activities |
|||||||||
| URC Ministry &Mission Fund |
8 | 16,002 | 0 | 0 | 16,002 | 17,494 | |||
| Ministerial costs | 9 | 2440 | 0 | 0 | 2,440 | 2,300 | |||
| Costs ofchurch activities | 10 | 24,086 | 0 | 0 | 24,086 | 17,216 | |||
| Support ofoutside | causes | 11 | 0 | 0 | (38) | (38) | (101) | ||
| Cost of generating | funds | & | 12 | 600 | 0 | 0 | 600 | 600 | |
| governance | |||||||||
| Capital Projects | 14 | 0 | 4588 | 0 | 4,588 | 9,325 | |||
| Total Payments | 43,128 | 4,588 | 38 | 47,679 | 46,834 | ||||
| Net receipts/payments | before transfers | 39,226 | (4,327) | 38 | 34,937 | (21,690) | |||
| Transfers between |
funds | 0 | 0 | 0 | |||||
| Balance b/fwd 1 January |
2021 | (29,426) | 70,162 | 1,001 | 41,737 | 63,427 | |||
| Balance c/fwd 31 December 2022 | 9,800 | 65,835 | 1,039 | 76,674 | 41,737 |
| STATEMENT | OF ASSETS AND LI | ABILITIES | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | Restricted | TOTAL | TOTAL | |||||
| General f |
Designated | Funds f |
2022 f |
2021 f |
|||||
| Note | |||||||||
| ASSETS | |||||||||
| BANK AND | CASH BALANCES | 3 | 9,800 | 65,835 | 1,039 | 76,674 | 20,047 | ||
| OTHER MONETARY ASSETS | |||||||||
| Gift Aid 'Tax | recoverable | 0 | 0 | ||||||
| 0 | 5819 | ||||||||
| FIXEDASSETS | |||||||||
| LIABILITIES | |||||||||
| Independent | Examiner | 600 | 600 | 600 | |||||
| 600 | 0 | 600 | 600 |
| National | Westminster Bank |
Westminster Bank |
||
|---|---|---|---|---|
| Church | Business Reserve account | |||
| Church | Current Account | 46,182 | ||
| add amount not |
credited | 0 | ||
| less outstanding | cheques | 7,485 | ||
| 38,668 | ||||
| Communion Fund Account |
1,371 | |||
| Leek United - Development | 7,712 | |||
| Leek United - General | 8,582 | |||
| Churches Mutual Credit |
Union | 20,305 | ||
| 76,674 |
| Unrestricted | Unrestricted | Funds | Restricted | Restricted | TOTAL | TOTAL | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5.VOLUNTARY INCOME |
General | Designated f |
Funds | 2022 | 2021 f |
||||||||
| Planned Giving Loose offertories Special Offerings, donations |
and | 10,067 7,286 57,190 |
10,067 7,286 57,190 |
19,490 517 300 |
|||||||||
| gifts in memory | |||||||||||||
| 74,543 | 0 | 74,543 | 20,307 | ||||||||||
| 6.GENERATED FUNDS | |||||||||||||
| Contributions from Church Organists |
0 | 0 | 0 | ||||||||||
| Wedding and Funeral Fees Donations for use of Church Sale offurniture |
premises | 4,368 2,188 946 |
4,368 2,188 946 |
2,715 1,512 0 |
|||||||||
| Lunch Club | 0 | 0 | 433 | ||||||||||
| Fund raising events | 261 | 261 | 115 | ||||||||||
| 7,501 | 261 | 0 | 7,763 | 4,775 | |||||||||
| 7.OTHER INCOME | |||||||||||||
| Bank and Building Society income | 50 | 50 | 63 | ||||||||||
| From Charitable activity |
261 | 261 | 0 | ||||||||||
| 311 | 3 1 | 63 | |||||||||||
| 8. MINISTRY AND MISSION | FUND | ||||||||||||
| The Church contributes to the central URC costs oftraining |
and | providing | ministers | (including | the | ||||||||
| centralised payment ofstipends, pension the denomination and the wider mission |
contributions ofthe national |
and other benefits church. |
for | ministers), | running | ||||||||
| 9.MINISTERIAL COSTS | |||||||||||||
| Manse Expenses Ministers Expenses |
1,667 773 |
1,667 773 |
1,652 648 |
||||||||||
| 2,440 | 0 | 2,440 | 2,300 |
| Unrestricted | Funds | Restricted | TOTAL | TOTAL | |||||
|---|---|---|---|---|---|---|---|---|---|
| 10.COST OF CHURCH | ACTIVITIES | General Designated |
Funds | 2022 | 2021 | ||||
| Church costs: | |||||||||
| Cleaning and waste |
disposal | 5,646 | 5,646 | 3,008 | |||||
| Gas and electricity | 4,715 | 4,715 | 1,985 | ||||||
| Insurance and water |
8,102 | 8,102 | 7,297 | ||||||
| Church and organ maintenance |
1,971 | 1,971 | 1,455 | ||||||
| Organists, copyright |
and hymn | stw | 347 | 347 | 757 | ||||
| Funeral and wedding | costs | 1,830 | 1,830 | 1,379 | |||||
| 22,609 | 0 | 22,609 | 15,881 | ||||||
| Programme activity costs: |
|||||||||
| Junior Church Activities | 123 | 123 | 338 | ||||||
| Outreach and advertising |
0 | 0 | 0 | ||||||
| 123 | 123 | 338 | |||||||
| Other expenses: | |||||||||
| Stationery, postage, |
etc. | 0 | 0 | 0 | |||||
| Telephone and travel |
735 | 735 | 655 | ||||||
| Subscriptions | 433 | 433 | 219 | ||||||
| Sundries | 185 | 185 | 123 | ||||||
| 1,353 | 0 | 1,353 | 997 | ||||||
| Totals | 24,086 | 0 | 24,086 | 17,216 | |||||
| 11.SUPPORT OF OUTSIDE CAUSES | |||||||||
| Commitment for Life |
(30) | (30) | (80) | ||||||
| The Leprosy Mission | (8) | (8) | (21) | ||||||
| Christian Aid |
0 | 0 | 0 | ||||||
| Others | 0 | 0 | 0 | ||||||
| 0 | 38 | 38 | 101 | ||||||
| 12.COSTS OF GENERATING | FUNDS AND GOVERNANCE | ||||||||
| Cost ofgovernance | 0 | 0 | |||||||
| independent Examiner |
600 | 600 | 600 | ||||||
| 600 | 600 | 600 |
| Fabric | Fellowship | Development | Development | Community | TOTAL | TOTAL | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Fund | Fund | Fund | 2022 | 2021 | |||||
| B | E | 8 | B | |||||||
| Balance b/fwd | 1 January 2022 | 20,770 | 256 | 48,084 | 1,052 | 70,162 | 79,372 | |||
| Offerings, donation |
& | gifts | 0 | 0 | 0 | |||||
| Other fundraising | 261 | 261 | 115 | |||||||
| Grants | 0 | 0 | 0 | |||||||
| Program activity costs |
0 | 0 | 0 | |||||||
| Cost ofgovernance | 0 | 0 | 0 | |||||||
| Capital projects | (4,588) | (4,588) | (9,325) | |||||||
| 20,770 | 256 | 43,757 | 1,052 | 65,835 | 70,162 | |||||
| Transfer from general | fund | |||||||||
| 20,770 | 256 | 43,757 | 1,052 | 65,835 | 70,162 | |||||
| Unrestricted | Funds | Restricted | TOTAL | TOTAL | ||||||
| General | Designated | Funds | 2022 | 2021 | ||||||
| 6 | 6 | F | F | F. | ||||||
| 14.CAPITAL | PROJECTS | |||||||||
| Architects fees | 4,588 | 4,588 | 0 | |||||||
| AV System | 0 | 2616 | ||||||||
| projection | system | 0 | 4560 | |||||||
| Mic and mixing | desk | 0 | 2,149 | |||||||
| 0 | 4,588 | 0 | 4,588 | 9,325 |
| Commitment | Comm/Disorel | Small | Resvd | TOTAL | TOTAL | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| For Life | Fund | Amounts | 2022 | 2021 | ||||||
| E | E | E | E | E | ||||||
| Balance | b/fwd | 1 January 2020 | 343 | 452 | 206 | 1,001 | 901 | |||
| Planned | giving | 0 | 0 | |||||||
| Special | offertories | &donations | 30 | 38 | 100 | |||||
| Specific | gifts passed | on | ||||||||
| 373 | 452 | 214 | 1,039 | 1,001 | ||||||
| Transfer | to general | fund | 0 | 0 | ||||||
| 373 | 452 | 214 | 1,039 | 1,001 |