| Unrestricted | Designated | Restricted | Totat Funds | To@iFunds | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2020 | 2049 | ||
| , 'incoming resources |
||||||
| Votuntary income |
67,403 | 69,150 | 66,424 | |||
| Activities for generating | funds | 34,024 | 34,024 | 40,6f5 | ||
| Investment Income |
313 | 313 | 7'I9 | |||
| Torsi incoming Resources |
1,747 | 103,487 | ||||
| IResources expended | ||||||
| Expenditure on charttable |
||||||
| objectives | 1,232 | 1,232 | 2, 17'9 | |||
| Church Activities | 100,965 | 200 | 101,165 | $05,233 | ||
| Total resources expended | 100,965 | 1,432 | 102,397 | 107,472 | ||
| INet incoming (outgoing) resources |
774 | |||||
| Transfers bebveen funds |
(7,500) | |||||
| Fund Balances 8/Fwd | 18,687 | 27,607 | 1,008,275 | 1,054,569 | 1,054,225 | |
| ;'FUND MKINCES CIFWD | 9'1,964 | 35,107 | 1,M8,589 | 4,655,657 | f 054589 |
| Incoming | Reso | u | rces | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Total Funds | Total Fends | ||||||
| Funds | Funds | Funds | 2MO | 2049 | ||||||
| f. | E | |||||||||
| Planned giving |
43,410 | 43,410 | 40,469 | |||||||
| Cash collections | 2,640 | 2,640 | 8,972 | |||||||
| SUndry donations | 6,931 | 786 | 7,717 | 2,844 | ||||||
| Receipts for | Charities | &Missions | 961 | 961 | 2,484 | |||||
| Capital fundraising | income | |||||||||
| Floodlighting | donations | 300 | ||||||||
| Grants | ||||||||||
| Legacies Tax recoverable |
3,000 $1,422 |
3,000 11,422 |
11,Ã5 | |||||||
| 67,403 | 1,747 | 69,150 | 66,424 | |||||||
| ActivNes for Generating | Funds | |||||||||
| Bookstall | 134 | |||||||||
| Catering | ||||||||||
| Hall lettings | 21,712 | 21,712 | 36,253 | |||||||
| Clergy fees | 1,219 | 1,219 | $,385 | |||||||
| Administration | costs | recovered | 607 | 607 | 2,006 | |||||
| Miscellaneous | activities | 10,352 | 10,352 | 840 | ||||||
| 34,024 | 34,024 | 40,615 | ||||||||
| Investment | income | |||||||||
| interest receivable | 313 | 313 | ||||||||
| 313 | ||||||||||
| TOTAL INCONHNG | RESOURCES | 101,740 | 1 | 747 | 103,487 | 107758 |
| Resources Expended | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Tea)Funds | TohHFarnds | |||
| FUnds | Funds | Funds | 2026 | Mfe | |||
| EXpendlture On chBAtabi& objectives |
|||||||
| 1,232 | |||||||
| 1.232 | $,232 | ||||||
| Church ActlvNes Expenditure | |||||||
| Diocesan Parish Support Fund | 42,478 | 42,478 | 4'f, | 645 | |||
| Qergy fees assigned to diocese | 888 | 888 | 959 | ||||
| Clergy 8 pastoral expenses | 1,289 | 1,289 | $,543 | ||||
| ChurCh ClearIing &maintenanCe | 10,184 | 10,184 | 6,872 | ||||
| Church heat, light 8 insurance | 7,905 | 7,905 | 7,04$ | ||||
| Church toilet | |||||||
| Church administration | 11,272 | 11,272 | 12,f72 | ||||
| Church sound system |
|||||||
| Church floodlighting | |||||||
| Church music | 805 | 805 | 4,620 | ||||
| Church sanctuary | 474 | 474 | 497 | ||||
| Church bookstall | 93 | 93 | 92 | ||||
| Church Sunday School | |||||||
| Catering 8 social events | 128 | N4 | |||||
| Training | 535 | ||||||
| HaH rnainterIance | 895 | 895 | 7'97 | ||||
| Halr~s | 803 | 803 | 235 | ||||
| Ha8 exposes | 22,308 | 22,308 | 24,989 | ||||
| &her supgert costs | 843 | 843 | 2, | $82 | |||
| Poor fund donations | 200 | 2,66K | |||||
| Audit fees | 600 | 600 | |||||
| 105,233 | |||||||
| TOTALRESOURCESEXiEmmy | 102 | 397 | 107412 |
| Transfers | Balance 31st | |||||
|---|---|---|---|---|---|---|
| Balance 1st | Incoming | Resources | Bebaieen | December | ||
| January 2929 | Resources | Expended | Funds | 2829 | ||
| Unrestricted Funds |
||||||
| General Church Fund |
(42,033) | 80,027 | 76,959 | (2,500) | (41,465) | |
| Community Hall Fund |
60,720 | 21,712 | 24 007 | 5,000 | 63425 | |
| TOTAL | 18,687 | 101,739 | 100,966 | 7,500 | 11,960 | |
| Designated Funds |
||||||
| Recovery Fund | 20,000 | 20,000 | ||||
| Church Repair Fund | 4,527 | 2,500 | 7,027 | |||
| Hall Repair Fund | 3,08D | 5,000 | 8,080 | |||
| TOTAL | 27,607 | 7,500 | 35,107 | |||
| Restricted Funds | ||||||
| Hal Property Fund |
90O,DOO | 900,000 | ||||
| New Capital Fund |
101,267 | 101,267 | ||||
| Fkodlghting Fund |
409 | 409 | ||||
| Missions Fund |
818 | 1,232 | 545 | |||
| Church Tolet Fund | 5,768 | 5,768 | ||||
| Poor Fund | 15 | 786 | 601 | |||
| TOTAL | 1,008,275 | 1,747 | 1,432 | 1,008,590 | ||
| 1056,657 | ||||||
| alysis of Net Assets | ||||||
| Unrestricted | Designated | Restricted | ||||
| Funds | Funds | Funds | Total2920 | |||
| Tangible Fixed Assets |
900,000 | 900,000 | ||||
| Current Assets | 12,563 | 35;107 | 108,690 | 156,260 | ||
| Creditors; amounts |
faling due within one year | (M3) | (603) | |||
| 35107 | 1 NN 590 | 1055 657 |