OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-12-31-accounts

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