| As at | As at | ||
|---|---|---|---|
| 31/12/2021 | 31/12/2020 | ||
| 150001:~Cutters accost 150002:Barctata Sa4ngs~ 150003:CBFDeposit~ |
6,090 20,011 8,196 |
4,577 20,000 8,162 |
|
| 150013:Ti03sts Pea@Cash | 82 | ||
| 150014-CoffeeShopRayCash 205:~RaaesStte |
|||
| Total Current assets | 37,066 | ||
| 1,453 | |||
| Total Uabllitles | 1,473 | ||
| Net | Asset surplus (dellclt) | 34,410 | 35,613 |
| Ecess/(de6cit) todata 201:StaNng balances |
(1~) 35+13 |
35,613 | |
| 34,411 | 35,6'13 | ||
| Represented | by Funds | ||
| 23,819 | 20m | ||
| 4,116 | 7,777 | ||
| 6,475 | 7~ | ||
| Total | 34+10 | 35,6'l3 |
| thrastricfisd | Osaigrsrhd | Rratiidad | Saforreneid | Total | Prior Iarer | ||
|---|---|---|---|---|---|---|---|
| fuefir | Ands | Anrfir | funds | funds | ficbd funds | ||
| hcoms and endowmeras Aura |
|||||||
| Donalons axl legaaes | 155 | ||||||
| Income fiom charitable Giher fiading acMies |
adhiTies | 57@35 200 |
61,797 | ||||
| Irnesanents | 49 | 5 | |||||
| Oher income | 31247 | 17,865 | |||||
| Total hcome | 88,731 | 80,454 | |||||
| Ekpsnrkwe av, |
|||||||
| Raising funds | |||||||
| Erpendifiaa on chrasabte acfsisss Qthere4renrfihse |
110 4~1 |
515 | 58,341 31,593 |
61,325 20,093 |
|||
| Nst hcome l(exfrsrrrstrae) reeraacee before~ | 4~ | (4,661) | (1+27) | 89+6 (1~) |
N,418 (964) |
||
| Transfer: | |||||||
| Gross fiansfisrs bebaew | finds - in | 1,000 | 1,000 | ||||
| Grass fiansfirrs betrreen | funds-out | (1400) | |||||
| Aber recogr | sed Nrhs | Itrrsees | |||||
| Gahsiiosses on imestrnsntassets |
|||||||
| Gains on rewtuafion, Cxxiassets, charters ravn use |
3~ | ~) | (1A@7) | (1/03) | (964) | ||
| Total Ands brought forward | 7,777 | 7~ | 3' 3 | SP75 | |||
| TotalAnds canted forwanf | 4,N6 | 6r475 | 34r410 | 35,613 |
| Trattsf'ers | GaiasAeees | Clos' | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| General - General fund | |||||||||||
| Unrestricted | 20,334 | 83+11 | 78,726 78,720 |
1 (1,000} |
23,819 23,819 |
||||||
| LIGHTHOUSE | - Chlldrens | Nnistry | |||||||||
| Restricted | Subtotal for UGHTHOUSE | 2 733 | 2733 2,733 |
||||||||
| DEV - Church | Devehrlnnertt | ||||||||||
| Designated Restricted |
4,911 | 4,011 | 931 6 |
||||||||
| 10,043 | 925 | ||||||||||
| EVAN - Evangegsrn/Outreach | |||||||||||
| Designated | 673 | 110 | |||||||||
| Sub4otal for EVAN | 873 | 110 | |||||||||
| HALLOEV - Hall Oeveloinnent | |||||||||||
| Designated | Subtotal for HALLQEV | 1,000 | 2,465 | ||||||||
| JUBILEE - Chartlable | assistance | ||||||||||
| Designated Restricted |
Sub4otal forJUBILEE | 158 82 |
158 82 240 |
||||||||
| NSSION - Nssion | |||||||||||
| Restricted | 2,054 | ||||||||||
| NURTURE - Nurture | new Christians | ||||||||||
| Restricted | 187 | 187 | |||||||||
| Sub4otai for NURTURE | 187 | ||||||||||
| TRAIISNG - Assistance | wttb trsantag | ||||||||||
| Designated | |||||||||||
| Restricted | 728 | ||||||||||
| 728 | |||||||||||
| TIDDLERS - Tlddlers | |||||||||||
| Restricted | Sub-total for TIDDLERS | 47 47 |
439 | ||||||||
| HARVEST - Training | |||||||||||
| Restricted | Sub4otal for HAItVEST | 250 200 |
258 | ||||||||
| Grand total | 35013 | 34410 |
| Selected par | ted: Of January | SM io34 | Deceniber 8 | M | |||
|---|---|---|---|---|---|---|---|
| Total | |||||||
| General | Designated | Restricted | Endowment | This year | Last year | ||
| Income and endowments%orrL | |||||||
| Donations and legacies | |||||||
| 113107-Prxxtynous Donalions | |||||||
| Donations and legacies Totals |
155 | ||||||
| Income from charitable ac5vttles | |||||||
| 110001-TaxdaimeUegeing | 44 re | 50,130 | |||||
| 110002-Non texdalrnettar9ning 110003-incomeTex~ |
1940 9,078 |
1,040 9,078 |
10,834 | ||||
| 110005-Church Coiledtons | 1,719 | 1,719 | |||||
| 111018-Tiddlers | 100 | ||||||
| 112100-Fellowship Events |
48 | ||||||
| 113089-Cofee shop | 15 | ||||||
| 113105-tublee fund | 10 | ||||||
| Income from charitable acttvates Totals | 57+35 | 61,797 | |||||
| Other trading activities | |||||||
| 113101-Sun+iMsc credts | |||||||
| Other tracNng ac5vtSes Totals | |||||||
| Investments | |||||||
| 112023-Interest | |||||||
| Investments Totals |
49 | ||||||
| Other income | |||||||
| 111001-ResSamsSinaal | 2 | 239 | |||||
| 111015-Hall Letts | 20,192 | 12,162 | |||||
| 113072-Church Renlah | 5,533 | 2,170 | |||||
| 113073-Grants | 250 | ||||||
| 113102-Church Dewtiopment | |||||||
| 113106-I-AC Schenm |
3,044 | ||||||
| Other income Totals | 31847 | 17,865 | |||||
| Income and endowments | Grand totals | 83~1 | 88,731 | 80,454 | |||
| Expenditure on: | |||||||
| Expenditure on charitable ac5viaes |
|||||||
| 134015-Perish Share 134030-~Lkem |
293 | 50,103 286 |
|||||
| 137039-Mssion (edhoc) | 1,100 | 1,568 | 925 | ||||
| 138049-TaxBnployee | 18 | ||||||
| 138050-Ahniristraiors Sary | 6,114 | 6,114 | 9,025 | ||||
| (28April | 2022 10'.15an) | Page 1d2 |
| Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| General | Designated | Restricted | Endowrrant | This year | Last | year | ||||
| 138053-AxRfees | 250 | 500 | ||||||||
| 138086-Mes outgoetgs | 47 | 486 | ||||||||
| 140009-itipha Erprrnses 14$11 - Fellawship ewnts~ |
115 | 110 | 110 115 |
|||||||
| Expenditure on charitable |
ac5vtttes Totals | 57,716 | 110 | 515 | 58,341 | 61,325 | ||||
| Other expenditure | ||||||||||
| 134009-CifIGasJHeol%tesr | 34333 | 3.333 | 2,351 | |||||||
| 134011-Chtsdt mtsnhnaxm | 1227 | 1227 | 5,359 | |||||||
| 134013-Church insurance | 1,524 | 1,524 | 1,417 | |||||||
| 134017- Postage | 15 | 15 | ||||||||
| 134018-Stationery | 616 | |||||||||
| 134019-Telephone | 1223 | 1223 | 1,643 | |||||||
| 134034-MsceNateous rstlrsrtses |
832 | 1,143 | ||||||||
| 134037-Church development | 1,861 | |||||||||
| 134038-Incumbents etpenses | ||||||||||
| 134307-Church Daelopment | Fund | 6,032 | 8,182 | |||||||
| 135001- Qeaners staaytCIeening | supphes | 1,600 | 1,600 | 912 | ||||||
| ~18 | 3,518 | 2,575 | ||||||||
| 135012-Hail mrsntsnsrxxr | 576 | 726 | ||||||||
| 135013-Refuse management | tm | 1.508 | 1,616 | |||||||
| 135014-Hall Insurance | 131 | |||||||||
| 138054-TVLicsnce | 159 | 159 | 157 | |||||||
| 138061- Patroll fees | 686 | 180 | ||||||||
| 138069-Reaeshrntstts 140001-ComputsrfTedstotogy |
229 1299 |
1' | 71 951 |
|||||||
| 140013-Data Dwelopments | 2g% | 2238 | ||||||||
| Other expenditure Totals |
21,010 | 4,551 | 6,032 | 31,593 | 20,093 | |||||
| Expenditure Grand totats |
lS,T28 | 4,661 | 6~T | 89,933 | 81,418 | |||||
| 4,485 | (4.661) | (1,027) | (1,203) | (964) |