| 1he pnmary object of Ihe chorily as expressed in Ihe Memorandum of Asociation is 'lu relieve people in need in any port of the world, |
|---|
| especially refugees and children, who are suffenng by reason of background, war or poverty" with a secondary oblect of 'The |
| advancemenl of the Christian faith" The Board seeks to fulfil these objectives through establishing prolects in developing countnes |
| deegned to show forth God's compassion for people in need. |
| The Board is responsible for the overall governance of the chanty. |
| Board Induction and training |
| The Board members are selected to ensure there is a broad range of relevant skills amongst the Board members. The annual training |
| cycle for the Board is designed to ensure the members are kept up to date in charity law, fundraising, development programming, |
| safeguarding, human resources and have expenence of Cord's international programmes. |
| Organlsatlon otthe charity |
| Cord's operations are conducted in accordance with the Memorandum and Articles of Association and the policy and strategy that |
| are approved by the Board and implemented through the Leadership Team. Individual protects are managed by Country/Regional |
| Representatives who are responsible to and report directly to the Leadership Team. Clear lines of management and responsibility have |
| been agreed by the Board for the achvities of UK staff, under the direction of the Leadership Team. led by the CEO. The Board |
| regularly reviews the financial status and progress of the organisation's work. The Board has a Finance Sub-Committee which reviews |
| and monitors knance and a Programme Development Focus Group which focuses on the future direction of Cord's programme. |
| Rbk Management |
| The Board actively reviews the major risks to which the chanty is exposed to ensure that systems are in place to mitigate those nsks. |
| Internal nsks are minirased by the implementation of control procedures for aB financial transactions. Health and safety. personnel |
| procedures and office functions are examined on a regular basis. External nsks are minimised by regular monitoring of the external |
| environment: covering income generation from aR donors and contextual conflict analysis. The Board bekeves these octions, |
| combined with the free reserves policy stated above. will provide sufficient resources and procedures in the event of adverse |
| conditions. The Board has also examned other operational and business risks such as those arising from safeguarding and security |
| matters which itlaces and confirms that il has established systems to mitigate the sigrxficant risks. |
| Pay pogcy lor senior slaff |
| The members of the board are the trustees of the charity. AB trustees give their time freely and no trustee received remuneration in the |
| year. Details of trustee's expenses and related party transactions are disclosed in note 6 to the accounts. The Leadership Team |
| compnses the key management personnel of the chanty in charge of directing and controlling. running and operating the charily on a |
| day-to.day basis |
| The pay of aR staff is governed by the Cord Global Grading Structure that was introduced in 2022. This is guided by the Pay Philosophy |
| and Pay Approach documents that outline how Cord will set salariies and how these will be reviewed Cord sets pay according to 5 |
| key principles as shown below: |
| 1. Foir Pay- We want to ensure that our approach to pay is fair to al staff, recognising that every staff member adds value and |
| contributes to our organisational impact |
| 2. Equffable Pay - Within Cord we want there to be equitable pay This is demonstrated by a consistency in approach to rewards |
| across the organisation regardless of locayion, nationality and rote |
| 3. Affordable Pay - Cord is a relatively small chanty and people costs are a significant investment for the organisation Having the |
| desire to be a good steward of funds, it is cruaal that Cord makes pay choices that are not only fair and equitable but sustainable for |
| the organisation. |
| 4. Value for money tor supporters 3 donors - Cord priides itself on our approach to our work being good value for money. We |
| acknowledge the responsibility we have to spend money from supporters and institutional donors wisely and ta ensure that we steward |
| those funds responsibly. |
| 5. Recruitment 3 Retenffon of talent - For Cord to be a strong and sustainable organisahon. recruihng and retaining high quality talent |
| is cntical. Cord periodically benchmarks our salaries against comparative organisakons to ensure tracking with the appropriiate market |
| rates. |
C¢rd Gbbul Ind•p•Thd•hl R•wltolh• TrUs1•u Cwd Gbbd Iconldl Msp¢nslbllN•i t¢r lh• av¢Mtolth•lknoncWJlql•m•nl$1¢onl'd} 8ecou5e ol the Inherent lTrNtolions of un avdit. IheTe ts o d5k Ihal we wll nol detect oll iiieovkniilie5. IncdIng Ih05e leodjng 10 0 mtheriol ntr5$1olemenl In the financial 5tatemerFls oi norpcon¥)IlonCe Wth [EgUtIon This rysk Incieo5È5 Ihe rnoie Ihat comtyiance with law or iegvbhon iemDved Iiorn the évents ond LTon5oclions le1led In the financid slolernetsls, ts5 we be le55 likely lo become Df Ins0ceS ol non-CoMlance. The n&k 15 abo gieolei regoiding iTheguIals OCCUilin9 dve 1¢ fra rather Ihtsn eThor. as Iiavd Involves nlentionrl ¢on¢eolmenl. loigeTy. collu510n. 0rri5gon 01 msiepiesenlolion. A fthe1 d&5cllplioTh ol Qui ieSPOn51blil1È5 avoltse on thc FiDancial Rcporfing Councd's wtb511e trt-. hl1ps-.Il¥ ¢.9.k/0rf-w10rk/Audlt1AU&l-OThe-uS)U1Ii¥l5t1ldtMdJ-u1Id- gvldtsnce1standaTdOd-9LAdcl-Ouc1v1S1AUdlt0F5eSpOnlitieS-fO1-Qu&11De5c11plloOf-uditOFS-1eSp0ribil1liS-I0r-vthl.aSpX. This descripln torn parf ofoui ovdiloi's ieport. e commurmcole wlh Ih05e chaiged wilh gOVn9e ie9tythny. Omong otheT Mot15. Ihe plThe(j scope and ITrIng 01 oudit tsnd 51gruficont oudit fir9$. In¢l1ng anYsi9Th1Qnt dÈtici&Thciesln Inleind conliollhal wé i(fenlify duiiw Our tsrt. Us• ol ovt r•wt rho ieporf 15 made sOV to thw chantatle conpany'5 merTbe. a5 0 body. inaccoidonce wilhchupiei ) ol Part 16 of th& Corfwf¥es Acl )6 Our WO hos b8en undertoken so Ihol we rrHghl Stale lo the Chatae ¢¢mpany'5 mEmber5 those rYKStlws we ore iequiied lo slole lo Ihwn in tsn ou(fj101's ieport oré foi no olhei PUlP05e. To Ihe fu1 peirrwlled by lttw. we do rbol acc8pt or assw r8spon51blily lo onyone olhpi 1han Ihe chaitobl8 covnY on4 t thurilable conVY'S nErtbeis 0$ o body. oui audit Otk. loi I8POIt. QT loi the oplry¢rn we have lomied Giegg ne MPfrwl BA{Hor1 ACA15enM)I SloluliNyAu(*lori foT bphtsK ol HaOn geale & Owen Imlled chere4 ACCOvnlon15 ar Slatutory Audtgr Ighdown House I l Hi9hdown Rood Leominglon Spa WaAvlck$hwe CV31 Ixt 12May2023
| Unrestricted | Restricted | Total Funds | Toute | Funds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | 2i)21 | ||||||||||
| 5 | |||||||||||
| INCOME | |||||||||||
| Donalions and legacies | 2 | 269.588 | 120 | 269,708 | 277,992 | ||||||
| Fundraising trading income |
1.728 | 0 | 1,728 | 1,822 | |||||||
| Investment Income |
3 | 121 | 328 | 449 | 912 | ||||||
| 271,437 | 448 | 271,885 | 280.726 | ||||||||
| Incoming resources |
from chantable | activities | |||||||||
| Grants for operahng |
activities | 4 | 86,218 | 1,115,383 | 1,201,601 | 1.245,756 | |||||
| Other incoming resources |
5 | 30d | 9,051 | 9,357 | 34,238 | ||||||
| TOTAL INCOME | 357,961 | 1.124,882 | 1,482.843 | 1,560,720 | |||||||
| EXPENDITURE | |||||||||||
| Costs ol raising funds | |||||||||||
| Fundraising and publicity costs |
98,969 | 98,969 | 95.625 | ||||||||
| Fundraising trading |
cost of | goods | sold | 1,146 | 1.146 | 0 | |||||
| Total cost of raising tends | 6 | 100.115 | 0 | 100,115 | 95,625 | ||||||
| ExpendRure on charflable actfvltlsa |
6 | 303,538 | 1,138,121 | 1,441,659 | 1,494,934 | ||||||
| TOTAL EXPENDITURE | 403,653 | 1.138,121 | 1.541.774 | 1,590,559 | |||||||
| NET INCOMING/(OtRGOING) | RESOURCES | (45A92) | (13,239) | (58,931) | (29,839) | ||||||
| OTHER RECOGNISED | GAINS/(LOSSM) | ||||||||||
| Gain/(loss) on exchange rate |
difference | 24.151 | 0 | 24.151 | )48,145) | ||||||
| Transfer between funds |
21.964 | (21,964) | 0 | 0 | |||||||
| NET MOVEMENT IN |
FUNDS | 423 | (35.203) | (34.780) | )77,984) | ||||||
| Balances brought | forward at | I January | 2022 | 746,916 | 223226 | 970,842 | 1,048,826 | ||||
| BALANCES CARRIED | FORWARD AT | 747,339 | 188.723 | 936.0d2 | 970,842 | ||||||
| 31 DECEMBER 2022 |
| ~s | ~Rest e |
(gtai Funds | (otal Funds | ||||
|---|---|---|---|---|---|---|---|
| Note | Funds | F~u | 2021 | ~202 | |||
| 5 | 5 | 6 | |||||
| INCOME | |||||||
| Dona irons and legacies |
2 | 275,872 | 2,120 | 277.992 | 337,982 | ||
| Fundraisrng trading income |
1.822 | 0 | 1,822 | 1,497 | |||
| Investment income |
3 | 12 | 900 | 912 | 1.006 | ||
| 277,706 | 3,020 | 280,726 | 340,485 | ||||
| Incoming resources from charitable |
ac trvr ties | ||||||
| Grants for operating activities |
0 | 1.245,756 | 1,245,756 | 1.010.942 | |||
| Other inconxng resowces | 22,249 | 11,989 | 34.238 | 15,272 | |||
| TOTAL INCOME | 299,955 | 1,260,765 | I,M0,720 | 1,3ljlj,lj99 | |||
| EXPENDITURE | |||||||
| Costs offoisltrg lurrds | |||||||
| Fundraising and pubxcrty costs |
95.625 | 95,625 | 101,486 | ||||
| Fundroising trading cost of |
goods | sold | 0 | 0 | 900 | ||
| Total cost otralslng funds | 95,625 | 0 | 95,625 | 102,386 | |||
| ExpendRure on charitable activges |
90,372 | 1.404,562 | t,494,934 | t,576.561 | |||
| TOTALEXPENDUURE | IBS,997 | 1.404,562 | 1.590,559 | 1.678.947 | |||
| NET INCOMING / (OUTGOING) |
RESOURCES | 113,958 | (143.797) | (29,839) | (312,248) | ||
| OTHER RECOGNISED GAINS/(LOSSES) | |||||||
| Gain/(loss) an exchange role difference |
/48, 145) | 0 | /48, 145/ | t9.009 | |||
| Transfer between lands |
f I 13,535/ | 113.535 | 0 | 0 | |||
| NET MOVEMENT IN FUNDS | (47,722) | 130,262/ | (77.984) | /293.239) | |||
| Balances brought forward af I January 2021 |
794.638 | 254, t88 | 1.048,826 | 1.342.065 | |||
| BALANCES CARRIED FORWARD | AT | 765,916 | 223,926 | 970,842 | 1,048,826 | ||
| 31 DECEMBER 2021 |
| 2022 | 2022 | EQ21 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| FIXED | ASSETS | ||||||||||
| Tangible | fixed | assets | 47,409 | 19.660 | |||||||
| 47,409 | 19,660 | ||||||||||
| CURRENT ASSETS |
|||||||||||
| Debtors | 406,886 | 357.373 | |||||||||
| Cash at bank and in hand | 555.468 | 683,569 | |||||||||
| 962,354 | 1,040.942 | ||||||||||
| CREDITORS: | |||||||||||
| Amounts | falling due within one year | f73.701) | j89,760) | ||||||||
| NH CURRENT ASSETS | 888.653 | 951.182 | |||||||||
| TOTAl | NH ASSHS | 936,062 | 970,842 | ||||||||
| FUNDS | |||||||||||
| Unrestricted Funds |
12 | ||||||||||
| GENERAL FUND | 569.904 | 572.158 | |||||||||
| Designated Funds: |
|||||||||||
| Currency | Risk Management | Fund | 54,118 | 40,000 | |||||||
| Designated | Fixed Assets Fund | 32,449 | 5.000 | ||||||||
| Mini Pilot | Projects | 48,137 | 79,758 | ||||||||
| Development | Fund | 42,731 | 50,000 | ||||||||
| Programme | Fulfilmenl | Fund | 0 | 0 | |||||||
| 747,339 | 746,916 | ||||||||||
| Restrlcled Funds | |||||||||||
| Restdicted | Income Fund | 173.763 | 209,266 | ||||||||
| Restdicted | Fixed Assets Fund | 14,960 | 14.660 | ||||||||
| Total Restricted | Funds | 188.723 | 223.926 | ||||||||
| TOTALFUNDS | 936.D62 | 970,842 |
| 20222 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Cash provided by operating |
actMtles | i111,080) | 1203,272) | ||||
| Cash utmlsed by operating |
acBvltles | ||||||
| Purchase of tangible | fixed assets | (41,6211 | (15,583) | ||||
| Proceed of sale of tangible | fixed assets | 0 | 22,075 | ||||
| Interest received | 449 | 912 | |||||
| 141,172) | 7.404 | ||||||
| Change in cash and |
cash equivalents | in the year | (152.252) | (195.8681 | |||
| Cash and cash equivalents | at the beginning | ot the year | 683,569 | 927,582 | |||
| Change in cash and |
cash equivalents | due to exchange rate movement | 24,151 | (48,145) | |||
| Total cash and cash | equivalents at the |
end | ofthe year | 555.468 | 683,569 | ||
| ReconcRlaRon of net |
movement In funds to net cash Row from operathg |
actlvNes | |||||
| 2022 | ~21 | ||||||
| 8 | |||||||
| Net movement in funds |
(34.780) | (77,984) | |||||
| Adlustment for: |
|||||||
| Interest received | (449) | (912) | |||||
| Depreaahon charge |
13.409 | 24,452 | |||||
| Loss/(gain) on disposal of tangible fixed assets |
463 | 122,0751 | |||||
| Increase in debtors |
(49.513) | (169.558) | |||||
| Decrease in creditoa |
(16.059) | (5,340) | |||||
| Unrealised (gains)/losses on |
foreign currency | (28151) | 48,145 | ||||
| Net cash utiLised by | operating activities |
(111.080) | 1203,272) | ||||
| Analysts of«ash and | cash equhralenls | ||||||
| Cash in hand | 555,468 | 683,569 |
| Unrestricted | Restricted | Talal Funds | TolalFunds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Fiiiiijs | 2022 | 2021 | |||||||
| 2. | DONATION AND LEGACY INCOME |
|||||||||
| Individuals | 195,082 | 120 | 195,202 | 223,888 | ||||||
| Churches | 9,731 | 0 | 9,731 | 14.202 | ||||||
| Corporates | 15,490 | 0 | 15,490 | 15.534 | ||||||
| Trusts | 13,500 | 0 | 13.500 | 11,000 | ||||||
| I.egaaes | 35,785 | 0 | 35,785 | 13.368 | ||||||
| TOTAL DONATION AND LEGACY |
INCOME | 269.588 | 120 | 269,708 | 277,992 | |||||
| Unrestricted | ResMcted | Total Funds | Taint Firiirls | |||||||
| 3. | INVESTMEIG INCOME | Fuhds | Funds | 2021 | ||||||
| Bank and building soaety deposit interest | 121 | 328 | 449 | 912 | ||||||
| 4. | GRANT INCOME | |||||||||
| Unrestricted | ResMcted | Total Funds | TolalFunds | |||||||
| Fuiisls | Funds | 2022 | 2021 | |||||||
| E | ||||||||||
| European Union |
113.272 | 113.272 | 422.224 | |||||||
| United Nalons Development | Programme | 313,578 | 313.578 | 0 | ||||||
| French Ministry for Europe 8 Foreign |
Affairs | 0 | 0 | 0 | 2,968 | |||||
| Belgium Ministry ot Foreign Affairs |
0 | 0 | 0 | 128,730 | ||||||
| Dutch Ministry of Foreign Affairs |
0 | 0 | 0 | 78,738 | ||||||
| Swiss Agency for Development | and | Cooperation | 0 | 15,310 | 15,310 | 128,595 | ||||
| Tanvan Foundation lor Democracy |
0 | 0 | 0 | 7,402 | ||||||
| US State Department oi Democracy, |
Rights and Labor | 0 | 506,460 | 506.460 | 121,652 | |||||
| Allan!!. Nesta Ferguson Chaiitable | Trust | 0 | 0 | 0 | 25,000 | |||||
| Deutsche Gesellschaft fOr Internationale |
Zusammenarbeil | 0 | 163.726 | 163.726 | 263.383 | |||||
| Other | 86.218 | 3,037 | 89.255 | 67,064 | ||||||
| TOTAL GRANT INCOME | 86,218 | 1.115.383 | 1,201,401 | 1.245,756 | ||||||
| Analysb ofgrants received |
||||||||||
| Women 8 Girls Empowerment | 17,244 | 321.873 | 339,117 | 109.828 | ||||||
| Climate Change 8the Environment | 17,244 | 216.143 | 233,387 | 197.078 | ||||||
| Economic Empowerment | 17,244 | 176,813 | 194,057 | 134,794 | ||||||
| Fundamental Freedoms |
17,243 | 237.172 | 254,415 | 302,644 | ||||||
| Supporting Stronger Societies |
17,243 | 163,382 | 180,625 | 501,412 | ||||||
| 86.218 | 1.115.383 | 1,201NBI | 1.245.756 |
| 4. | TOTAL RESOURCES EXPENDED | TOTAL RESOURCES EXPENDED | Direct | Gronts | Support | Total | Total |
|---|---|---|---|---|---|---|---|
| Costs | Payable | Costs | 2022 | 2021 | |||
| Fundrafslng | |||||||
| Fundraising and publicity |
costs | 98.969 | 98.969 | 95.625 | |||
| Fundraising trasfing' Cost |
ofgoods sold | 1.146 | 1,146 | 0 | |||
| Subtotal Fundralslng |
0 | 100.115 | 100,115 | 95A25 | |||
| Direct CharEable ActMly |
|||||||
| Women 8 Girls Empowerment | 154,061 | 70,017 | 73.991 | 298,D69 | 170.074 | ||
| Climate Change 3,the Environment |
154,445 | 79,931 | 77,391 | 311,767 | 16.1,602 | ||
| Economic Empowerment | 86.414 | 45,851 | 46,327 | 178,592 | 160,294 | ||
| Fundamental Freedoms |
189.744 | 65,040 | 84,130 | 338,914 | 254,997 | ||
| Supporting Stronger Societies |
215.762 | 20,531 | 78,024 | 314.317 | 747,967 | ||
| Subtotal Direct CharEable | ActlvEy | 800,424 | 281.370 | 359,863 | 1,441.659 | 1,494,934 | |
| Total expenditure | 800,426 | 281.370 | 459,978 | 1,541.774 | 1,590,559 |
| 6. | TOTAL RESOURCES EXPENDED | (CONT'0) | ||
|---|---|---|---|---|
| Support Costs allocated as follows. | 2022 | 2021 | ||
| F. | ||||
| Leadership | 78.019 | 60,109 | ||
| Programmes | 135,291 | 104,876 | ||
| Operations | 146,551 | 115,567 | ||
| Fundraising | 100,117 | 95,625 | ||
| 459,978 | 374,177 | |||
| NET INCOMING/(EXPENDITURE) | FOR THE YEAR | |||
| This b slated aller charg Mg | ||||
| Operating leases - land and |
buildings | 19.718 | 18,771 | |
| Operahng leases - equipment |
518 | 2.190 | ||
| Audit fees | 6,000 | 5,400 | ||
| Depreaation | 13,409 | 24,452 |
| 6. | TOTAL RESOURCES EXPENDED | TOTAL RESOURCES EXPENDED | TOTAL RESOURCES EXPENDED | TOTAL RESOURCES EXPENDED | (CONT'D) | (CONT'D) | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| STAFFING | UK StaN | Int Staft | 2022 | 2021 | |||||||
| 5 | |||||||||||
| Satanas and wages | 295.840 | 381,988 | 677.828 | 640,879 | |||||||
| UK redundancy | payment | 0 | 0 | 0 | 0 | ||||||
| Employers national insurance |
25.530 | 0 | 25.530 | 18,641 | |||||||
| Employers UK pension |
conhibution | 17,185 | 0 | 17,185 | 13,894 | ||||||
| 338.555 | 381,988 | 720,543 | 673414 | ||||||||
| The average number | of | employees | ffu8 time equivalents) | was .- | 2022 | 2021 | |||||
| UK' fundraising | staff | 2 | 2 | ||||||||
| UK. other staff | 6 | 6 | |||||||||
| Other countries: | international | staff | 3 | 2 | |||||||
| Other countnes | national | staff | 17 | 24 | |||||||
| 28 | 34 |
| 7. | FIXED ASSETS - TANGIBLE | Equipment | Motor | Total |
|---|---|---|---|---|
| Vehicles | ||||
| COST | F. | |||
| At I January 2022 |
78.082 | 19.402 | 97A84 | |
| Additions | 9,624 | 31.997 | 41,621 | |
| Disposals | (3,092) | (3,092) | ||
| At 31 December 2022 | 84,614 | 51,399 | 136,013 | |
| ACCUMULATED DEPRECIATION |
||||
| At I January 2022 | 58,422 | 19,402 | 77,824 | |
| Charge lor period |
11,260 | 2.149 | 13,409 | |
| Disposals | (2.629) | 0 | (2,6291 | |
| Af 31December 2022 | 67,053 | 21,551 | 88,604 | |
| NET BOOK VALUE | ||||
| At 31December 2022 | 17,561 | 29,848 | 47,409 | |
| NET GOOK VALUE | ||||
| At 31December 2021 | 19,660 | 0 | 19,660 | |
| Depreciation Rates |
20%%u -3358 | 2055 - 3358 |
| 8. | DEBTORS | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 5 | ||||||||||
| Grant ik NGO grant debtors |
386,814 | 328.449 | ||||||||
| Other debtors | 7,382 | 17.715 | ||||||||
| Prepayments &occrued |
inr.orna | 12,690 | 11,209 | |||||||
| Total Debtses | 406,886 | 357,373 | ||||||||
| 9. | CREDITORS ~ amounts faRlng due wRhln one year |
2022 | 2021 | |||||||
| 5 | ||||||||||
| NGO grant creditors | 42,743 | 60,285 | ||||||||
| General creditors | 22,253 | 20.024 | ||||||||
| UK taxes and sodal secuiily | 8,705 | 9.451 | ||||||||
| Taint CredRON | 73,701 | 89.740 | ||||||||
| 10. | OPERATING LEASE COMMITMENIS |
|||||||||
| Minimum lease payments |
under non-canceBable | operating | leases fall | due as follows | ||||||
| 2022 | 2021 | |||||||||
| Expiring | 5 | |||||||||
| Within one year | 14,201 | 14,166 | ||||||||
| Between two and five years | 1,08D | 1,873 | ||||||||
| 15,281 | 14,039 | |||||||||
| 11. | MOVEMENIS OF RESTRICTED FUNDS | Balance at | Movements | In Resources | Balance al | |||||
| I Jan 22 | Granb | Other Income | Expended | Transfer | 31 Dec 22 | |||||
| Women!L Girls Empowerment | 15,203 | 321,873 | 3,D30 | (260,973) | 4.335 | 83,468 | ||||
| Climate Change tl, the Environment |
45.206 | 216,143 | 98 | (257,374) | (4,068) | 5 | ||||
| Economic Empowerment | 45,693 | 176,814 | 3.026 | (144,169) | 2,099 | 83,463 | ||||
| Fundamental Freedorm |
51,255 | 237.172 | 85 | f272.661) | (9,024l | 6,827 | ||||
| Supporting Stronger Soaeties |
51,909 | 163,381 | 3.260 | (203,244) | (15.306) | 0 | ||||
| Total Reshlcted Grants Funds | 209,266 | 1,115,383 | 9,499 | (1,138,421) | (21,964) | 173763 | ||||
| Restricted Hxed Assets |
14,660 | 0 | 0 | 300 | 0 | 14,960 | ||||
| Total | 223.926 | 1,115,3M | 9,499 | (1,138,'121) | (21,944) | 188.723 |
| Bolance at | Movements fn |
Resources | Balance at | |||||
|---|---|---|---|---|---|---|---|---|
| i Jan 2I | Grants | Other Income | Expended | 'fronster | 31Dec 21 | |||
| Restrrcted | funds | 231,259 | 1,245.756 | 15.009 | fl,396.293) | 113,535 | 209,266 | |
| Restricted | frxed | assets | 22,929 | 0 | 0 | (8.269) | 0 | 14,660 |
| Total | 2SA 188 | 1,245,7S6 | 15.009 | (1,404,562) | 113,S35 | 223,92d |
| Balance al | Movements | In Resources | Balance at | ||||
|---|---|---|---|---|---|---|---|
| I Jan 22 | Incoming Expended |
Transfer | 31Dec 22 | ||||
| Unrestricted | Funds | ||||||
| Generalfunds | 572.158 | 357,961 | (360,215) | 569.904 | |||
| Designated | Funds | ||||||
| Currency Exchange | Risk Management | 40,000 | 24,151 | 0 | (10,033) | 54.118 | |
| Mini Pilot Projects | 79,758 | 0 | (31,621) | 0 | 48,137 | ||
| Development | fund | 50.000 | 0 | (7,269) | 0 | 42,731 | |
| Designated | Fixed Assets Fund | 5.000 | 0 | (4.548) | 31,997 | 32,449 | |
| Total | 746,916 | 382.112 | (4IN.d53) | 21,964 | 747,339 |
| Balance ot | Movemenb | in Resources | Balance at | ||||
|---|---|---|---|---|---|---|---|
| I Jon 21 | Incoming | Expended | Transfer | 31Dec 21 | |||
| 4 | 5 | ||||||
| General unrestncted | funds | 557,719 | 299 955 | (185397) | (100,I 19) | 572, 158 | |
| Designated | funds | 236,919 | 0 | (48.745) | (13N16) | 174,758 | |
| Total | 79Ad38 | 2999SS | (234,142) | (113S35) | 746916 |
| Tangible | Current | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| Asseb | Assets | Asseb | ||||||
| Restricted | Funds | |||||||
| Restncted | Grants | 0 | 173,763 | 173,763 | ||||
| Resincted | Feed Assets | used in projects | 14,960 | 0 | 14,960 | |||
| Total | 14,960 | 173,763 | 188.723 | |||||
| Unrestricted | Funds | |||||||
| General Funds - undesignated | 0 | 569.904 | 569.904 | |||||
| Designated | Currency | Risk Management | Fund | 0 | 54,118 | 54,118 | ||
| Designated | Fixed Assets | Fund | 32.449 | 0 | 32.449 | |||
| Designated | Mini Pilot | Projects | 0 | 48.137 | 48,137 | |||
| Designated | Development | Fund | 0 | 42,731 | 42.731 | |||
| Designated | Programme | fulfilment | Fund | 0 | 0 | 0 | ||
| Total | 32,449 | 714,890 | 747,339 | |||||
| Overall Funds |
47.409 | 888,653 | 936.042 |