| Linrestricted | Restricted | Endowment | Total | Prior year | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | total funds | ||||||
| Incoming resources |
||||||||||
| Incoming resources from Voluntary income Acbvities for generating Incoming resources from Other incoming resources |
generated funds cliantab/e |
funds ack utica |
55,568 940 59 8,134 |
480 1,581 |
57,048 2,521 89 8,134 |
34,878 738 7,557 |
||||
| Total income | 65,712 | 2,061 | 67,774 | 43,171 | ||||||
| Resources used | ||||||||||
| Cost ofgenerating funds Cost of generating voluntary Fundraising trading cost of |
income goods sold and |
other | 4,161 6,807 |
480 1,182 |
4,161 7,287 1,182 |
1,81B 12.550 |
||||
| costs | ||||||||||
| Chantable activities |
4,830 | 4,830 | 8,009 | |||||||
| Governance costs |
52.603 | 52603 | 19,254 | |||||||
| Other resources used |
||||||||||
| Total expenditure | 68,202 | 1,662 | 69,864 | 41,630 | ||||||
| Gains / losses on investment |
assets | |||||||||
| Net income / (expenditure) |
resources before | (2,489) | 399 | (2,090) | 1,540 | |||||
| transfer | ||||||||||
| Transfers | ||||||||||
| Gross transfers between |
funds | —in | ||||||||
| Gross transfers between |
funds | —out | ||||||||
| Other recognised gains |
/ losses | |||||||||
| Gains on revaluation, fixed assets, chanty's |
own use | |||||||||
| Net movement in funds |
(2,489) | 399 | (2,090) | 1,540 | ||||||
| Total funds brought forward | 150,366 | 150,366 | 148,825 | |||||||
| Total funds carried forward | 147,876 | 399 | 148,276 | 150,366 | ||||||
| Represented by |
||||||||||
| Unrestricted | ||||||||||
| General fund |
55,674 | 56,674 | 55,897 | |||||||
| Pastor | ||||||||||
| Designated Chanty Cards Little Sparkles Mother/Toddler |
group | 153 276 |
153 27B |
185 151 |
||||||
| Starfish Malawi Ministry TLC Building fund Visiting Ministry |
79,042 1,729 |
79,042 1,729 |
82,402 1,729 |
|||||||
| YOUTH | ||||||||||
| Restricted | ||||||||||
| Cafe Refurb | ||||||||||
| Gifts for persons, etc | ||||||||||
| King's Storehouse | ||||||||||
| Lifelines Contact | ||||||||||
| Options Pregnancy/PostAbortion | Support | |||||||||
| Philippines | ||||||||||
| Shop deposit Tender Loving CraR |
399 | 399 | ||||||||
| Weekend Away |
||||||||||
| Women's Refuge |
||||||||||
| YOUTH |
| f ff I ~f |
' ' f d |
|||
|---|---|---|---|---|
| Current assets | ||||
| investments | 5.000 | |||
| Cash at bank and | in hand | 143,276 | 150,360 | |
| 148,276 | 150,366 | |||
| Net current assets | less current | liabilities | 148,276 | 150,366 |
| Total assets less current liabiBtles | 148,276 | 150,386 | ||
| Total net assets less liabilities | 148,276 | 150,366 | ||
| Represented by |
||||
| Unrestricted | ||||
| General fund |
06,674 | 65,897 | ||
| Pastor | ||||
| Designated Charity Cards |
153 | 185 | ||
| I ittle Sparkles MotherfToddlei Visiting Ministry |
group | 276 1,729 |
151 1 729 |
|
| Starfish Malawi Mimstry |
||||
| YOUTH | ||||
| TLC Building fund |
79,042 | 82,402 | ||
| Restricted | ||||
| King's Storehouse | ||||
| Cafe Refurb | ||||
| Weekend Away |
||||
| Lifeiines Contact | ||||
| Shop deposit Tender Loving Craft |
399 | |||
| Women's Refuge |
||||
| YOUTH | ||||
| Options Pregnancy/PostAbonfon |
Support | |||
| Gifts for persons, | etc | |||
| Phihppines | ||||
| Funds ofthe church | 146276 | 150366 |
| Fund movem | en | t | by type | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | nin | Incnmia | Out | of~a | Transfers | Gains/losses | Cfosin | ||||
| Cards - Charity Cards | |||||||||||
| Designated | 185 | 29 | 61 | ||||||||
| Subaotal for Cards | 185 | 81 | 153 | ||||||||
| KingStore - King's | Storehouse | ||||||||||
| Restricted | |||||||||||
| Sub-total for KlngStore | |||||||||||
| LlfeCont - Lifellnes | Contact | ||||||||||
| Restricted | |||||||||||
| Sub-total for LifeCont | |||||||||||
| LitSpark - Little Sparkles | Moth | ||||||||||
| Designated | 151 | 659 | 276 | ||||||||
| Sub-total for LitSpark | 151 | 659 | 276 | ||||||||
| Ministry - Visiting Designaled |
Minmtry | 1,729 | 1 729 | ||||||||
| Sub-total for Ministry | 1,729 | 1,729 | |||||||||
| Shop - Shop deposit | |||||||||||
| Resincted | |||||||||||
| Subdotal for Shop | |||||||||||
| Starfish -Starfish |
Malawi | Mini | |||||||||
| Designated | |||||||||||
| Sub-total for Starfish | |||||||||||
| TLCraft - Tender Loving | Craft | ||||||||||
| Resincted | 1,561 | 1.182 | 399 | ||||||||
| Sub-total for TLCraft | 1,581 | 1,182 | 399 | ||||||||
| WRefuge -Women's | Refuge | ||||||||||
| Reslncled | |||||||||||
| Sub-total for WRefuge | |||||||||||
| Youth-YOUTH | |||||||||||
| Designated | |||||||||||
| Restncted | |||||||||||
| Subaotal for Youth | |||||||||||
| General -General |
fund | ||||||||||
| Unreslncted | 65.897 | 64,083 | 63305 | 66 674 | |||||||
| Sub-total for General | 55,897 | 64,083 | 63,305 | 66,674 | |||||||
| Bufid - TLC Building fund | |||||||||||
| Designated | 82,402 | 940 | 4 300 | 79,042 | |||||||
| Sub-total for Build | 82,402 | 940 | 4,300 | 79,042 | |||||||
| Pastor - Pastor | |||||||||||
| Unrestricted | |||||||||||
| Sub-total for Pastor | |||||||||||
| Options - Options |
Pregnancy/Po | ||||||||||
| Reslncled | |||||||||||
| Sub-total for Options | |||||||||||
| Gifts - Gifts for persons, | e | ||||||||||
| Restncted | 480 | 480 | |||||||||
| Sub-total for Gifts | 480 | ||||||||||
| Phfiipps - Philippines |
|||||||||||
| Restncted | |||||||||||
| Subaotal for Phifipps | |||||||||||
| Cafe - Cafe Refurb | |||||||||||
| Restricted | |||||||||||
| Sub-total for Cafe | |||||||||||
| Wkend -Weekend |
Away | ||||||||||
| Reslncied | |||||||||||
| Sub-total for Wkend | |||||||||||
| Grand total | 150366 | 67 774 | 69864 | 148 276 |
| Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Llarestricted | Desi gated | Restricted | Kndotvmeot | This | ear | Last | ear | ||||||
| iNCOME AND | ENDOWMENTS | ||||||||||||
| Incoming resources |
from | generated | funds - Voluntary | income | |||||||||
| Offerings Gift aids |
27,075 22,550 |
27,075 22,550 |
12,935 21,891 |
||||||||||
| Gifts | 480 | 480 | 50 | ||||||||||
| Little Sparkles | 659 | 659 | |||||||||||
| Lifeknes Contact | |||||||||||||
| Equipped Academy |
|||||||||||||
| King's Store | |||||||||||||
| Youth Ministry |
|||||||||||||
| Small Donations | 6,283 | 6,283 | |||||||||||
| Women's Refuge |
|||||||||||||
| Hall renovation | |||||||||||||
| JoJo Cross - Intern | |||||||||||||
| Starlish Malawi ministry |
|||||||||||||
| Gifts - bequeathed | Total | 55,909 | 659 | 480 | 57,048 | 34,876 | |||||||
| Incoming resources |
from | generated | funds - Activities | for generating | funds | ||||||||
| Venue receipts | 940 | 940 | 590 | ||||||||||
| Essence Youth income | |||||||||||||
| Cards sold for chanty | 148 | ||||||||||||
| Cafe Zest income | |||||||||||||
| Tender Loving Craft | Total | 940 | 1 581 1,581 |
1,581 2,521 |
738 | ||||||||
| Incoming resources |
from | charitable | activities | ||||||||||
| Event receipts | 69 | 69 | |||||||||||
| Saintly Skmmers | |||||||||||||
| Thailand Tnp |
69 | 69 | |||||||||||
| Other incoming | resources | ||||||||||||
| Sundqi receipts | 8,104 | 29 | 8,134 | 7,557 | |||||||||
| Options Receipts | |||||||||||||
| Kings Walk | |||||||||||||
| Elmcroft | |||||||||||||
| Loan | |||||||||||||
| Total | 8,104 | 29 | 8,134 | 7,557 | |||||||||
| INCOME | TOTAL | 64 083 | 1,629 | 2 | 061 | 67,774 | 43 171 |
| Cost ofgenerating | funds | |||||||
|---|---|---|---|---|---|---|---|---|
| General Expenses | 1,256 | 1,256 | 273 | |||||
| Opbons expenses | ||||||||
| Stationery 8, pnnbng Pastor expenses |
1 692 1,212 |
1,692 1.212 |
1,542 | |||||
| Cafe general expenses | ||||||||
| Cafe banking | ||||||||
| Cafe food | ||||||||
| Cafe Refurb expenses | ||||||||
| Total | 4,161 | 4.161 | 1,816 | |||||
| Cost ofgenerating | funds | -Cost of generating | voluntary | Income | ||||
| Ministry and Gifts |
6,807 | 480 | 7,287 | 12,550 | ||||
| Total | 6,807 | 480 | 7,287 | 12,550 | ||||
| Cost ofgenerating | funds | -Fundraising | trading | cost of | goods sold | and other costs | ||
| Tender Loving Craft | 1.182 | 1 182 | ||||||
| Total | 1,182 | 1,182 | ||||||
| Charitable activities |
||||||||
| Youth expenses | ||||||||
| Church events | 840 | 840 | ||||||
| Sundry expense Sparkles baby group Childrens ministry |
1,135 380 |
1,649 534 |
2,784 534 380 |
7,861 114 34 |
||||
| Hospitality | 28 | 28 | ||||||
| Alpha | ||||||||
| Saintly Skmmers | ||||||||
| JoJo Cross - Intern | ||||||||
| Kings Store hamper | goods | |||||||
| Youth Ministry | ||||||||
| Starfish Malawi expenses |
61 | 61 | ||||||
| Women's Refuge |
||||||||
| Thailand expenses Governance |
||||||||
| Cafe gifts to Starhsh | Malawi | |||||||
| Total | 2.384 | 2 | 245 | 4,630 | 8,009 | |||
| costs | ||||||||
| Salanes Church | 20,445 | 20.445 | 2,240 | |||||
| Electricity Gas | 2,374 | 2,374 | 2,568 | |||||
| Water Waste | 989 | 989 | 376 | |||||
| Insurances Licences |
6,957 | 6,957 | 7,311 | |||||
| Telephones Internet |
2 684 | 2,684 | 1 432 | |||||
| Contact expenses | ||||||||
| Manse Kings Walk | ||||||||
| Building expenses | 2,651 | 2,651 | 5,326 | |||||
| Accommodation for |
Pastor | 16,500 | 16,500 | |||||
| Cafe sale nes | ||||||||
| Cafe dosure redundancies |
||||||||
| Bank charges | ||||||||
| Total | 49,952 | 2,651 | 52,603 | 19,254 | ||||
| Other resources | used | |||||||
| Loan | ||||||||
| Total | ||||||||
| EXPENDITURE | TOTAL | 63305 | 4,896 | 1 662 | 69,864 | 41 630 | ||
| GRAND | TOTAL | 777 | 3,267 | 399 | 2 090 | 1,540 |