| 2021 | 2022 | |||||
|---|---|---|---|---|---|---|
| Total | Unrestricted | Restricted | Total | |||
| Funds | Funds | Funds | Funds | |||
| f | Note | |||||
| Receipts | ||||||
| 128,802 | Grants and donations | 54,165 | 52,419 | 106,584 | ||
| 1,596 | Fundraising | 2,492 | 534 | 3,026 | ||
| 16,377 | Sales S.Fees | 24,001 | 117 | 24,118 | ||
| 910 | Bank Inte rest | 1,112 | 1,112 | |||
| 4,001 | Sundry receipts | 498 | 498 | |||
| 151,686 | TOTAL | 82,268 | 53,070 | 135,338 | ||
| Payments | ||||||
| 11,395 | Mission activities | 3,961 | 14,497 | 18,458 | ||
| 9,888 | Parish share | 11,328 | 11,328 | |||
| 7,859 | Church running |
costs | 11,269 | 4,174 | 15,443 | |
| 117,456 | Building | 58,086 | 50,608 | 108,694 | ||
| Third party fees | ||||||
| 146,598 | TOTAL | 84,644 | 69,279 | 153,923 | ||
| Transfer between funds | (6,648) | 6,648 | ||||
| 5,088 | Net receipts/(payments) | (9,024) | (9,561) | (18,585) | ||
| 89,253 | Cash funds at start of this period | 36,210 | 58,131 | 94,341 | ||
| 94,341 | Cash funds at end ofthis period | 27,186 | 48,570 | 75,756 |
| 2021 | 2022 | |||||
|---|---|---|---|---|---|---|
| f | Cash assets | Note | f | |||
| 93,838 | Bank accounts | 75,538 | ||||
| 503 | Cash inhand | 218 | ||||
| 94,341 | 75,756 | |||||
| Other monetary assets | ||||||
| 35,104 | Investments: | Endowment | Funds | 30,971 | ||
| 2,220 | Debtors | 3,896 | ||||
| 37,324 | 34,867 | |||||
| Assets retained forthe charity's own use | ||||||
| General equipment | ||||||
| Liabilities | ||||||
| (4,937) | Creditors | (6,701) | ||||
| (4,937) | (6,701) |
| , debts as they become du Grants &Donations |
e. | |||
|---|---|---|---|---|
| Unrestricted | Restri cted | Total | ||
| f | f | |||
| Groundworks Christmas 2021 |
1,000 | 1,000 | ||
| National Lottery - St Martins |
Build | 10,000 | 10,000 | |
| Elior - StJohns | 1,637 | 1,637 | ||
| Benefact Trust - St Martins | 4,500 | 4,500 | ||
| Nottingham Community Homes |
1,000 | 1,000 | ||
| VAT Grant Listed Buildings All Saints |
392 | 392 | ||
| SNDBF Growing Disciples | 600 | 600 | ||
| Garfield Weston - St Martins | 5,000 | 5,000 | ||
| Laing Family Trust | 2,500 | 2,500 | ||
| Groundwork Community Meal |
500 | 500 | ||
| National Grid Warm Spaces |
10,000 | 10,000 | ||
| McCarthy Stone Foundation | 750 | 750 | ||
| Church Revitalisation Trust |
1,000 | 1,000 | ||
| New Worshipping Community |
1,333 | 1,333 | ||
| Nottingham City Council |
3,720 | 3,720 | ||
| Sundry donations | 54,165 | 8,487 | 62,652 | |
| 54,165 | 52,419 | 106,584 |
| Creditors | ||
|---|---|---|
| f | ||
| Utilities | 1,267 | |
| Maintenance | contractors | 1,180 |
| Other Woven | Churches | 1,119 |
| Mission costs | 3,000 | |
| Diocese fees | 135 | |
| 6,701 |
| 4. | Funds analysis | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening | Receipts | Payments | Fund | Closing | ||||||||
| balance | Transfers | balance | ||||||||||
| f | E | f | f | f | ||||||||
| Restricted Funds | ||||||||||||
| Hidden Treasures | Delivery | 26,251 | 3,762 | (1,640) | 20,849 | |||||||
| Love your neighbour | 3,437 | 333 | 3,104 | |||||||||
| WARM | 10,000 | 10,000 | ||||||||||
| Little Sparks Toddler | Group | 1,399 | 203 | 839 | 763 | |||||||
| StJohns Building | 7,317 | 2,638 | 13,737 | 3,782 | ||||||||
| Growing Disciples | SJ | 1,000 | 520 | 480 | ||||||||
| Growing Disci ples |
SMC | 532 | 600 | 850 | 282 | |||||||
| Feed 52 | 698 | 4,539 | 4,554 | 683 | ||||||||
| New Worshipping | Community | 7,598 | 70 | 3,323 | 4,345 | |||||||
| Rooted | 1,246 | 1,028 | 218 | |||||||||
| Christmas Meal |
694 | 5,066 | 1,453 | 4,307 | ||||||||
| SAS Build | 2,158 | 3,520 | 6,388 | 710 | ||||||||
| SMC Build | 2,160 | 22,901 | 28,857 | 3,796 | ||||||||
| Youth | 3,082 | 1,074 | 1,411 | 2,745 | ||||||||
| Other | 559 | 2,459 | 2,224 | 794 | ||||||||
| 58,131 | 53,070 | 69,279 | 6,648 | 48,570 | ||||||||
| Unrestricted Funds |
||||||||||||
| General Fund |
34,710 | 1,463 | 137 | (34,762) | 1,274 | |||||||
| Stre l icy Al I Saints |
General | Fund | 12,312 | 13,743 | 2,417 | 986 | ||||||
| StJohns Church General | Fund | 34,550 | 22,388 | 4,267 | 16,429 | |||||||
| StJohns Social General | Fund | 19,678 | 18,347 | 4,066 | 5,397 | |||||||
| St Martins Church | General | Fund | 14,265 | 16,529 | 2,264 | |||||||
| All Saints Designated | Buidling | Fund | 1,500 | 4,400 | 2,900 | |||||||
| St Martins Designated | Building | Fund | 800 | 800 | ||||||||
| StJohns Designated | Building | Fund | 8,300 | 8,300 | ||||||||
| StJohns Social Designated | Buidling Fund | 3,100 | 3,100 | |||||||||
| 36,210 | 82,268 | &4,644 | (6,648) | 27,186 |