| General | Designated | Restricted | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2021 | 2020 | ||||||||||
| Notes | f | f | f | f | f | |||||||||
| income receipts | ||||||||||||||
| Donations | 106,653 | 2,532 | 17,175 | 126,360 | 121,532 | |||||||||
| Gift aid receipts | 17,722 | 2,830 | 20,552 | 18,897 | ||||||||||
| Legacies | ||||||||||||||
| Government grants |
||||||||||||||
| Other grants | ||||||||||||||
| Income from courses and | events | 20 | ||||||||||||
| Income from letting | offacilities | 260 | 260 | 460 | ||||||||||
| Income from investment | (Deposits) | 1,399 | 1,399 | 1,704 | ||||||||||
| Income in relation undertaken directly |
to charitable | activities | 2a | 81 | 30 | 877 | 988 | 1,743 | ||||||
| Other | 138 | |||||||||||||
| 126,115 | 2,562 | 20,882 | 149,560 | 144,494 | ||||||||||
| Capital and slmgar | receipts | |||||||||||||
| Sale offixed assets | ||||||||||||||
| Sale ofinvesbnents | ||||||||||||||
| Loan repayments | ||||||||||||||
| Total mceipts | 126,115 | 2,562 | 20,882 | 149,560 | 144,494 | |||||||||
| Payments | ||||||||||||||
| Payments in relation to activities undertaken directly |
charitable | 2b | 90,884 | 2,696 | 2,007 | 95,586 | 120,019 | |||||||
| Grants paid in |
relation | to | charitable | |||||||||||
| activities undertaken | by others | 3 | 13,700 | 19,626 | 33,326 | 28,984 | ||||||||
| 104,584 | 2,696 | 21,633 | 128,912 | 149,003 | ||||||||||
| Pension payments | accrued | in prior | year | 4,956 | ||||||||||
| Relating to prior year (net) | 498 | |||||||||||||
| Loans made | ||||||||||||||
| 5,454 | ||||||||||||||
| Total payments | 104,584 | 2,696 | 21,633 | 128,912 | 154,457 | |||||||||
| Net of receipts |
/ | (payments) | before | |||||||||||
| transfers | 21,532 | 134 | 751 | 20,647 | - | 9,963 | ||||||||
| Transfers between | funds | |||||||||||||
| Net movement in |
funds | 21,532 | 135 | 751 | 20,646 | 9,963 | ||||||||
| Cash funds as at last | year | end | 174,124 | 150 | 10,982 | 185,256 | 195,219 | |||||||
| Cash funds at this | year end | 15 | 10,231 | 205,902 | 185,256 |
| Unrestdicted Funds |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| General | Designated | Restricted | Total | Total | |||||||
| funds | tunds | Funds | 2021 | 2D20 | |||||||
| 1 | f. | 1 | 6 | E | |||||||
| 2a | Income in relation to chapitable | activities underlaken | directly | ||||||||
| Youth Weekend Away |
|||||||||||
| Hogday Bible Club | 81 | ||||||||||
| Senior Moments | |||||||||||
| Men's events | |||||||||||
| Beechwood Tots | 357 | 357 | 708 | ||||||||
| Friday Oub | 521 | 521 | 830 | ||||||||
| Church Social events | |||||||||||
| ladies' events | |||||||||||
| Other income | 30 | 30 | |||||||||
| 81 | 30 | 877 | 988 | ~1743 | |||||||
| Unrestricted Funds |
|||||||||||
| General | Designated | Restricted | Total | Total | |||||||
| funds | funds | Funds | 2021 | 202D | |||||||
| 6 | 6 | 6 | 6 | 1 | |||||||
| 2b | Payments In mlatlon to charitable |
activities undenaken | directly | ||||||||
| Employment costs (see note |
4) | 61,066 | 61,066 | 87,775 | |||||||
| Ministry expenses | 385 | 385 | 1,019 | ||||||||
| Youth and chfidren's work |
1,800 | 1,800 | 427 | ||||||||
| Outreach acfivldes | 1,739 | 1,739 | 2,054 | ||||||||
| Small equipment | 2,742 | 2,742 | 5,420 | ||||||||
| Ucenoas 8Subacriptions | 2,601 | 2,601 | 2,065 | ||||||||
| Maintenance ofbuildings |
Ik | equipment | 11,721 | 11,721 | 7,670 | ||||||
| Utililies | 4,145 | 4,145 | 4,061 | ||||||||
| Insurance | 2,347 | 2,347 | 1,739 | ||||||||
| Independent examination |
300 | 1,560 | |||||||||
| Office mats | 1,886 | 1,886 | 2,574 | ||||||||
| Beechwood Tots | 737 | 737 | 439 | ||||||||
| Friday Club | 1,270 | 1,270 | 1,277 | ||||||||
| Other costs | 750 | 2,696 | 3,446 | 1,939 | |||||||
| 3 | Grants paid In relation to charitable | activities undewakenby | others | ||||||||
| Granh for: | |||||||||||
| Overseas mission | 1,500 | 8,898 | 10,398 | 4,400 | |||||||
| UK based mission | 11,400 | 9,243 | 20,643 | 21,984 | |||||||
| Regef ofpoverty | 1,486 | 2,486 | 1,800 | ||||||||
| Education and training | 800 ~13700 |
800 | 800 |
| vement offeral | ~ | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Balance at | |||||||
| 31Dec2020 | Receipts | Payments | Transfers | 31Dec 201 | ||||
| E | 6 | 1 | E | E | ||||
| General funds | 174,124 | 126,115 | . | 104,584 | 195,656 | |||
| Designated funds |
||||||||
| Magazine Subscrlptlons |
150 | 30 | - | 165 | 15 | |||
| Leaving glfls to pass on | 2,532 | - | 2.531 | - | 1 | |||
| 150 | 2,562 | - | Z,696 | - | 1 | 15 | ||
| Restricmd funds |
||||||||
| Beechwood Tots | 2,777 | 357 | 737 | 2,397 | ||||
| Friday Club | 756 | 521 | 1,270 | 7 | ||||
| Grace Baptist | Mission | 250 | 625 | 500 | 375 | |||
| Hardship Fund |
3,786 | 2,438 | 1,486 | 4,738 | ||||
| Gendros Baptist Church | 250 | 250 | ||||||
| Tearfund | 2,940 | 2.990 | 51 | |||||
| Caring for Ufe | 14 | 2,661 | 2,648 | |||||
| Care forthe Family | 1,335 | 766 | 2.101 | |||||
| Caterham Overseas Aid Trust |
1,585 | 1,016 | 2,476 | 125 | ||||
| Foodbank | 918 | 925 | 8 | |||||
| Open Doors | 14 | 14 | ||||||
| Proclamation | Institute Zambia | 520 | 8,378 | - | 8,898 | |||
| 10982 | 2((882 | - | 22.633 | 10231 | ||||
| Total funds | 205,902 |