REPORT FROM TRUSTEES & ACTIVITIES REVIEW FOR THE YEAR 202312024 During the year 2023 to 2024, New Life Christian Fellowship played its role of serving the community, with several activities carried out despite certain difficulties. In general, the purpose of these activities was evangelisation, community education, responding to community needs with awareness sessions on health and youth- related issues, as well as helping the homeless. It is our pleasure to present a brief report on some of our activities, which are by no means an exhaustive list. EASTER CELEBRATION On Saturday 8 April 2023, we organised a big Easter celebration, a festive activity for Christians, though many families on holiday took part. Many children from ethnic minority families are not in the habit of giving their children the opportunity to travel and have fun during the holidays. As a result, their children get bored and are exposed to gangs. This activity was a great success as many families took part, including the homeless, who were given clothes and food. CONCERT On Saturday 24 June 2023, we organised a big gospel concert with Fiston Mbuyi, a great artist from Congo Kinshasa, with other musical groups made up of young people from Manchester and the surrounding area. BACK TO SCHOOL SERVICE On Saturday 2 and Sunday 3 September 2023, we organised a special service for families on our premises to help children and parents get back to school. On this occasion, Mrs Pamela Muya, a qualified teacher and child protection officer, shared her expertise on how to protect children and gave educational advice to children. She also explained the church's child protection policy to the parents. OPEN HEAVEN FESTIVALS 2023 Every year, we organise this annual event which is a gathering of people from different cities in the UK with great speakers. This year, from 12 to 15 October, our external speakers were Bruno from France and Alejandro Arias from the United States. Several choirs from Ireland and local choirs took part in this event, which was attended by over 300 people.
LESSONS ON MARRIAGE On Sunday 12 November 2023, we organised a conference that brought together couples, young people and finance professionals to talk about family issues. This conference was led by the Diba couple, who have 44 years of experience of living together. CROSS-OVER NIGHT On 31 December 2023, we also brought together several families during their end-of- year holidays to celebrate together with food and music in a joyful atmosphere. TRUST YOURSEL AND BE STRONG From 10 to 11 February 2024, we organised an educational event to teach everyone to trust in what they have and in what they are. Many problems stem from not recognising oneself. This leads to stress and mental illness. Gaston Mawete was our guest, and his teaching helped many people, according to the various testimonies gathered. The above report has been presented to Church members and approved by them at the General Assembly on 15 February 2025 Prepared on behalf of the Church trustees. Rev Andre Diba Date 2110212025
₤
GRACE CITY CHURCH
Church Name?
Available funds analysis as at:
Cash & Bank balances: Cash Main Bank Account Savings Account Total Funds Ringfenced funds Savings Account Total Ringfenced Funds Available funds Total funds less Ringfenced Provisions Total from provisions Funding deficit(-) / Surplus(+) Total available funds
Summary
37
New Life Christian Fellowship Fiscal Year1 May 20/2012 to May 21/2013 CASH FLOW FOR THE YEAR 2012-2013
| CASH FLOW FOR THE YEAR 2012-2013 | |||||||
|---|---|---|---|---|---|---|---|
| May-12 | Jun-12 | Jul-12 | Aug-12 | Sep-12 | Oct-12 | ||
| Opening Balance | 8,584.26 | 6,230.01 | 10,333.01 | 11,145.01 | 10,510.77 | 12,420.96 | |
| RECEIPTS | |||||||
| Tithes & Offerings Cash | 2,214.45 | 3,332.18 | 2,422.64 | 2,118.32 | 2,738.25 | 2,969.08 | |
| Tithes & Offerings Bank | |||||||
| BuildingContributions/Nehemiah | 380.00 | 2,735.00 | 630.00 | 270.00 | 1,010.00 | 1,129.00 | |
| Re. Magazine Sales | - | - | - | - | - | - | |
| Bookstore Sales | - | - | - | - | - | - | |
| Welfare Fund Collection | - | - | |||||
| Gift Aid | - | - | - | - | - | - | |
| Interest received- Savings account | - | - | - | - | - | - | |
| Faith Seed | - | - | - | - | - | - | |
| Other | - | 300.13 | - | 297.00 | - | - | |
| Subtotal PAYMENTS |
11,178.71 | 12,297.19 | 13,385.65 | 13,533.33 | 14,259.02 | 16,519.04 | |
| Salaries | - | - | 637.08 | 637.08 | 637.08 | 637.08 | |
| Tax & NIC | - | - | 215.66 | 215.66 | 215.66 | 215.66 | |
| Council Tax | - | - | - | - | - | - | |
| Rent | 515.00 | 390.00 | 200.00 | 210.00 | 290.00 | 1,355.20 | |
| Electricity | - | - | - | - | - | - | |
| Insurance | 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | |
| Water | - | - | - | - | - | - | |
| Stationery | 45.96 | - | - | - | - | - | |
| Gifts/Guests | - | 50.00 | 680.00 | 100.00 | 140.00 | - | |
| Accommodation + Food+ Travel Cost | - | - | - | - | - | - | |
| Social Fellowship | 135.78 | 200.00 | 20.00 | 183.00 | 47.77 | - | |
| RunningCosts | 52.47 | 98.16 | 92.65 | 92.65 | 22.96 | - | |
| Buildinginvestment | - | 20.00 | 20.00 | 60.00 | 20.00 | 20.00 | |
| Conferences and Training | - | 75.00 | - | 395.38 | 40.00 | - | |
| Telephone | 45.96 | 70.96 | 116.99 | 59.26 | 62.42 | 51.00 | |
| Music & Praise Team | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Loan | 1,836.48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Website | - | - | - | - | - | - | |
| Investments/Maintenance | 172.30 | - | 80.00 | - | 150.00 | - | |
| Acount Fees | - | - | - | - | - | - | |
| Transport | 164.40 | 149.10 | 30.04 | 30.00 | 153.95 | 81.88 | |
| AOG Contributions | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | |
| Subscription | - | - | 90.00 | - | - | - | |
| Evangelism | 1,071.74 | - | - | - | - | - | |
| Other Misc Expesnes | 850.39 | 852.74 | - | 981.31 | - | - | |
| Subtotal | 4,896.23 | 1,964.18 | 2,240.64 | 3,022.56 | 1,838.06 | 2,419.04 | |
| Net Monthly Cashflow | 14,261.37 | 15,626.29 | 16,555.89 | 16,097.08 | 18,938.08 | ||
| Closing Balance | 6,282.48 | 10,333.01 | 11,145.01 | 10,510.77 | 12,420.96 | 14,100.00 |
| Nov-12 | Dec-12 | Jan-13 | Feb-13 | Mar-13 | Apr-13 | May-13 | |
|---|---|---|---|---|---|---|---|
| 14,100.00 | 14,212.07 | 11,663.06 | 13,785.84 | 14,312.57 | 15,779.87 | 14,962.55 | 31,181.79 10,925.63 1,318.92 43426.34 36,805.53 |
| 1,604.15 | 1,639.23 | 2,766.32 | 2,199.72 | 3,319.83 | 2,017.62 | 1,840.00 | |
| 1,129.44 | 390.00 | 910.00 | 490.00 | 900.00 | 560.00 | 392.19 | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | 435.49 | - | - | 286.30 | |
| 16,833.59 | 16,241.30 | 15,339.38 | 16,475.56 | 18,532.40 | 18,357.49 | 17,088.85 | |
| 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | |
| 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | |
| - | - | - | - | - | - | - | |
| 445.00 | 480.00 | 290.00 | 314.00 | 240.00 | 240.00 | ||
| - | - | - | - | - | - | - | |
| 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | 34.66 | 34.54 | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| 63.91 | 86.40 | 100.00 | 250.00 | - | - | 100.00 | |
| - | - | - | - | - | - | ||
| 100.00 | 73.25 | 63.91 | 227.70 | 300.00 | 250.00 | 66.66 | |
| 11.63 | 108.06 | 82.99 | 232.88 | 25.28 | 220.99 | 339.84 | |
| 20.00 | 20.00 | 20.00 | - | 20.00 | 20.00 | ||
| 271.04 | - | - | 50.00 | - | - | - | |
| 14.54 | 53.41 | - | 36.00 | 36.00 | 36.00 | ||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| - | - | - | - | - | - | ||
| - | 1,551.00 | 85.68 | - | - | 100.00 | 470.00 | |
| - | 80.00 | - | - | - | - | ||
| 91.79 | 198.53 | - | 141.45 | 299.65 | 160.02 | ||
| 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | |
| - | - | - | - | - | - | ||
| - | - | - | - | - | - | ||
| 692.65 | 1,016.63 | - | - | 920.64 | 1,460.53 | 1,883.78 | |
| 2,621.52 | 4,578.24 | 1,553.54 | 2,162.99 | 2,752.53 | 3,394.94 | 3,361.06 | |
| 19,455.11 | 20,819.54 | 16,892.92 | 18,638.55 | 21,284.93 | 21,752.43 | 20,449.91 | |
| 14,212.07 | 11,663.06 | 13,785.84 | 14,312.57 | 15,779.87 | 14,962.55 | 15,205.07 | 15,205.07 |
REMARKS
New Life Christian Fellowship Cashflow Fiscal Year May 2019-2020
| May-19 | Jun-19 | Jul-19 | Aug-19 | ||
|---|---|---|---|---|---|
| Opening balance | 6972.02 | 4521.00 | 4595.56 | 1571.01 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | 610.00 | 1602.60 | 1355.37 | 1034.22 | |
| Tithes & Offerings Bank | 1470.09 | 1177.00 | 926.10 | 1700.68 | |
| BuildingContributions/Nehemiah | 0.00 | 0.00 | 0.00 | 0.00 | |
| Re. Magazine Sales | 0.00 | 0.00 | 0.00 | 0.00 | |
| Bookstore Sales | 0.00 | 0.00 | 0.00 | 0.00 | |
| Welfare Fund Collection | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gift Aid | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest received- Savings account | 0.00 | 0.00 | 0.00 | 0.00 | |
| Faith Seed | 0.00 | 0.00 | 0.00 | 143.77 | |
| Other | 0.00 | 108.29 | 0.00 | 0.00 | |
| Subtotal | 2080.09 | 2887.89 | 2281.47 | 2878.67 | |
| PAYMENTS | |||||
| Salaries | 0.00 | 0.00 | 1211.12 | 0.00 | |
| Tax & NIC | 153.36 153.36 |
153.36 | 153.36 | ||
| Council Tax | 0.00 | 89.00 | 31.00 | 89.00 | |
| other Room Hire | 0.00 | 0.00 | 0.00 | 0.00 | |
| Rent | 1589.00 | 1493.00 | 0.00 | 1493.00 | |
| Electricity | 66.61 | 31.06 | 28.70 | 56.49 | |
| Insurance | 57.53 | 57.39 | 57.39 | 57.39 | |
| Water | 0.00 | 0.00 | 0.00 | 0.00 | |
| Stationery | 77.76 | 267.99 | 0.00 | 7.59 | |
| Gifts/Guests | 0.00 | 0.00 | 100.00 | 0.00 | |
| Accommodation + Food+ Travel Cost | 0.00 | 0.00 | 0.00 | 0.00 | |
| Social Fellowship | 1356.07 | 0.00 | 2960.87 | 0.00 | |
| Pastoral | 0.00 | 0.00 | 0.00 | 0.00 | |
| RunningCosts | 0.00 | 0.00 | 0.00 | 0.00 | |
| Buildinginvestment | 0.00 | 69.00 | 0.00 | 154.70 | |
| Conferences and Training | 0.00 | 0.00 | 0.00 | 0.00 | |
| Telephone | 98.59 | 96.74 | 96.48 | 72.68 | |
| Music & Praise Team | 0.00 | 0.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | 71.60 | 0.00 | 0.00 | 0.00 | |
| Pension Scheme | 62.16 | 62.16 | 62.16 | 0.00 | |
| Loan | 0.00 | 0.00 | 0.00 | 0.00 | |
| Website | 0.00 | 0.00 | 0.00 | 0.00 | |
| Investments/Maintenance | 31.06 | 31.06 | 31.06 | 31.06 | |
| Acount Fees | 0.00 | 0.00 | 47.10 | 0.00 | |
| Transport | 567.37 | 352.57 | 466.78 | 439.82 | |
| AOG Contributions | 50.00 | 110.00 | 60.00 | 105.00 | |
| Subscription | 0.00 | 0.00 | 0.00 | 0.00 | |
| Evangelism | 350.00 | 0.00 | 0.00 | 0.00 | |
| Other Misc Expenses | 0.00 | 0.00 | 0.00 | 0.00 | |
| Subtotal | 4531.11 | 2813.33 | 5306.02 | 2660.09 | |
| Net Monthly Cashflow | |||||
| -2451.02 | 74.56 | -3024.55 | 218.58 |
| Opening Balance Closing Balance |
6972.02 4521.00 |
4521.00 4595.56 |
4595.56 1571.01 |
1571.01 1789.59 |
|---|---|---|---|---|
| Sep-19 | Oct-19 | Nov-19 | Dec-19 | Jan-20 | Feb-20 | Mar-20 | Apr-20 |
|---|---|---|---|---|---|---|---|
| 1789.59 | 1936.45 | 1252.89 | 1850.67 | 1596.75 | 1253.01 | 1484.77 | 4224.12 |
| 1942.37 | 1422.84 | 266.73 | 1313.44 | 1819.11 | 844.13 | 1889.32 | 0.00 |
| 2327.61 | 2488.00 | 2703.00 | 1777.10 | 2327.06 | 1920.66 | 2068.07 | 3907.05 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 1252.89 | 0.00 | 275.93 | 83.29 | 0.00 | 772.56 | 35.15 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 4269.98 | 5163.73 | 2969.73 | 3366.47 | 4229.46 | 2764.79 | 4729.95 | 3942.20 |
| 810.00 | 2011.12 | 0.00 | 1050.00 | 2422.04 | 0.00 | 2421.12 | 0.00 |
| 153.36 | 153.36 | 153.36 | 153.36 | 153.36 | 153.36 | 0.00 | 0.00 |
| 89.00 | 89.00 | 0.00 | 89.00 | 58.00 | 58.00 | 58.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 1493.00 | 1255.63 | 900.00 | 1493.00 | 985.00 | 985.00 | 985.00 | 0.00 |
| 35.23 | 31.49 | 32.69 | 21.32 | 19.70 | 23.90 | 0.00 | 11.64 |
| 57.39 | 57.39 | 57.39 | 57.39 | 57.39 | 57.39 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 96.37 | 40.58 | 7.59 | 130.31 | 15.58 | 209.69 | 90.61 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 556.73 | 609.01 | 252.68 | 40.40 | 0.00 | 133.47 | 593.68 | 569.05 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 200.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 97.21 | 96.84 | 97.15 | 96.48 | 96.84 | 99.91 | 96.84 | 100.13 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 8.40 | 120.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 62.16 | 124.32 | 62.16 | 62.16 | 62.16 | 62.16 | 62.16 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 120.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 31.06 | 151.06 | 31.06 | 31.06 | 31.06 | 75.60 | 32.40 | 32.40 |
| 0.00 | 47.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 374.60 | 349.60 | 254.88 | 373.63 | 312.34 | 275.29 | 306.43 | 60.10 |
| 105.00 | 105.00 | 240.00 | 105.00 | 245.00 | 55.00 | 313.00 | 55.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 129.98 | 550.00 | 50.00 | 40.00 | 0.00 | 40.00 | 150.00 | 283.92 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 4123.12 | 5847.29 | 2371.95 | 3620.39 | 4573.20 | 2034.66 | 5228.32 | 1202.85 |
| 146.86 | -683.56 | 597.78 | -253.92 | -343.74 | 730.13 | -498.37 | 2739.35 |
| 1789.59 1936.45 |
1936.45 1252.89 |
1252.89 1850.67 |
1850.67 1596.75 |
1596.75 1253.01 |
1253.01 1983.14 |
1983.14 1484.77 |
1484.77 4224.12 |
|---|---|---|---|---|---|---|---|
totals 41564.43 44312.33
New Life Christian Fellowship Fiscal Year1 May 20
| Fiscal Year1 May 20 | |||||||
|---|---|---|---|---|---|---|---|
| May-13 | Jun-13 | Jul-13 | Aug-13 | Sep-13 | Oct-13 | ||
| Opening balance | |||||||
| RECEIPTS | |||||||
| Tithes & Offerings Cash | |||||||
| Tithes & Offerings Bank | |||||||
| BuildingContributions/Nehemiah | |||||||
| Re. Magazine Sales | |||||||
| Bookstore Sales | |||||||
| Welfare Fund Collection | |||||||
| Gift Aid | |||||||
| Interest received- Savings account | |||||||
| Faith Seed | |||||||
| Other | |||||||
| Subtotal | |||||||
| PAYMENTS | |||||||
| Salaries | |||||||
| Tax & NIC | |||||||
| Council Tax | |||||||
| Rent | |||||||
| Electricity | |||||||
| Insurance | |||||||
| Water | |||||||
| Stationery | |||||||
| Gifts/Guests | |||||||
| Accommodation + Food+ Travel Co | st | ||||||
| Social Fellowship | |||||||
| RunningCosts | |||||||
| Buildinginvestment | |||||||
| Conferences and Training | |||||||
| Telephone | |||||||
| Music & Praise Team | |||||||
| Loan | |||||||
| Website | |||||||
| Investments/Maintenance | |||||||
| Acount Fees | |||||||
| Transport | |||||||
| AOG Contributions | |||||||
| Subscription | |||||||
| Evangelism | |||||||
| Other Misc Expesnes | |||||||
| Subtotal | |||||||
| Net Monthly Cashflow Closing Balance |
|||||||
| Nov-13 | Dec-13 | Jan-14 | Feb-14 | Mar-14 | Apr-14 | May-14 | totals |
|---|---|---|---|---|---|---|---|
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
Church Name?
Receipts & Payments Cash book - 2014
| Date | Details of Receipts | **Amount(£) ** | Details of Expenditure | Amount(£) | Balance(£) | ||
|---|---|---|---|---|---|---|---|
| Balance b/fwd | 0.00 | 0.00 | |||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| Total Income | **0.00 ** | Total Expenditure | 0.00 | 0.00 |
Main Cashbook
Page 14
Income Vs Expenditure Summary( excluding Church Building ) Cash flow less bui Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Income 2,559.22 2,925.13 2,648.33 5,202.93 2,715.37 5,020.01 2,691.71 2,132.09 3,638.11 3,116.28 2,109.88 - Expenditure (3,839.95) (3,780.67) (2,861.94) (6,214.33) (5,659.69) (2,727.22) (4,755.69) (3,224.97) (2,460.00) (2,848.05) (2,486.34) 0.00 Balance ### (855.54) (213.61) ### ### 2,292.79 (2,063.98) (1,092.88) 1,178.11 268.23 (376.46) 0.00 809 637 -376.00 Income vs Expenditure (Excl Building funds) 7,000 6,000 5,000 4,000 3,000 2,000 1,000 0 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 ~~tod dhdaa~~
Total( 10months) 34,759.06 - - 40,858.85 0.00 (6,099.79) 0.00 ~~=e~~
==> picture [81 x 6] intentionally omitted <==
----- Start of picture text -----
Jan-13 Feb-13
----- End of picture text -----
| Church Main Bank Accou |
Church Main Bank Accou |
Church Main Bank Accou |
Name? nt(Current) - 2014 |
||
|---|---|---|---|---|---|
| Date | Details of deposits | **Amount(£) ** | Details ofpayments | Amount(£) | Balance(£) |
| Balance b/fwd 0.00 |
0.00 | ||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| Total | 0.00 | 0.00 | 0.00 | ||
| KEY: BP Bacs Bill Payment SO Standing Order |
Bank Reconciliation Balance as per Bank account above Balance as per Bank statement on |
0.00 | |||
| KEY: | |||||
| BP SO |
Bacs Bill Payment Standing Order |
||||
| 0.00 |
Main Bank Account
37
Church Name?
Savings Account - 2014
| Date | Details of deposits | **Amount(£) ** | Details ofpayments | Amount(£) | Balance(£) |
|---|---|---|---|---|---|
| Balance b/fwd | 0.00 | 0.00 | |||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| Total | 0.00 | 0.00 | 0.00 |
Savings Acc
Page 18
PROVISIONS FOR EXPENDITURE - 2014
==> picture [7 x 9] intentionally omitted <==
----- Start of picture text -----
----- End of picture text -----
Details of Expenditure
(£
Rent
Church refreshments
Water costs
Gas & Electricity costs Council Tax AOG Annual Contribution - Quarterly AOG Regional Support Pastor's Monthly Pay Deferred Income Tax & NI Fleet Costs (Fuel, Repairs, Cleaning etc)
Total
' Bill payment: H5BI Bank UK- Window5 Internet Explorer ID thtPS'. Ii,vMw.bJsirEss,hsk.co,l 113JlutlpJc5104_5B8K8xLLM9M55zPy8xBz9CPOos3gDC-NA5zc3b38LA3 PYD_ File Eo Fave5 Tc(45 7799 Helpdesk e N Z( ID E4.11 P¢3yrrErt: HSBC Ba UK Transfers Payrfent AUthOrBatn Standing Orders Direct Debrts AcCnt name: l.ICR CTh' CHA Sor other fun¢tion• 8V?ileble 1.18ke a BACS Payment Klake a CHAPS Payffont ACC(nt type: coi,11.iuiirTh' Acc Manage Payments Intemational To mak.e another palment from this account dick, P.lake another payment To make Manage Credrt Cards Beneficiary Pension Administrats-on Scwt code 4011 UserAdminisrrarK Acccwnt number 7131 ReferwKe IdAN Contact and Support Amount Usefvl Contacts Secure E-mail Value date AS. Knowge Centre H Centre Actioned at 16 1.lar 2013 10.'36..47 Actioned by: GBHBEU1089'19CI1 BEprr CKffje, bL with errcys on pap. 4J Start x roSct Excel. Cash a.., 6 Bfd payment: 115BI . x trOs&t Excel.
LQE6DKADKR5rF0757epiY-wD5YZ6uBp4rnTIYGo I 4t1 X Bing Jr £ Cyacle SST I PASE g FSS Rewests sfice G Mh end -&I- EJ ow- Page- 5aFety - Toc45 - on our flexible Business (herdraft t ctsje: 403123 ount number. 1147¢827 Apply here Release up a payment from a different account click Chch)se arK)Iher account your invoice value by the next working day with Invoice Finance l Outdoor LTD 851 82691 ICHESTER CITY CH Find out more '0.05 Make paent 100 5eaich Desktop )14eJ. 10'.38 - a Q • Li S&LYday EN
New Life Christan Fellowship Cashfow Fiscal Year 2021-2022
| May-21 | Jun-21 | Jul-21 | Aug-21 | ||
|---|---|---|---|---|---|
| Opening balance | £9,408.02 | £12,880.10 | £11,817.78 | £12,513.02 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | £3,328.30 | £1,040.12 | £803.80 | £1,604.05 | |
| Tithes & Offerings Bank | £3,170.20 | £2,693.28 | £2,530.52 | £3,296.38 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £0.00 | £0.00 | £0.00 | £0.00 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £0.00 | £621.85 | £0.00 | £0.00 | |
| Other | £0.00 | £0.00 | £177.37 | £0.00 | |
| Subtotal | £6,498.50 | £4,355.25 | £3,511.69 | £4,900.43 | |
| PAYMENTS | |||||
| Salaries | £0.00 | £2,628.68 | 0.00 | 2628.30 | |
| Tax & NIC | £189.08 £189.08 |
189.08 | 189.08 | ||
| Council Tax | £60.00 | £60.00 | 60.00 | 60.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £985.00 | £985.00 | 985.00 | 985.00 | |
| Electricity | £22.67 | £22.27 | 16.23 | 14.85 | |
| Insurance | £56.63 | £56.58 | 56.58 | 56.58 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £97.23 | £129.16 | 150.08 | 106.36 | |
| Gifts/Guests | £0.00 | £100.00 | 0.00 | £200.00 | |
| Accommodation + Food+ Travel Cost | £0.00 | £0.00 | £0.00 | £0.00 | |
| Social Fellowship | £552.20 | £322.07 | 384.98 | 1133.89 | |
| Pastoral | £0.00 | £0.00 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £145.89 | £142.38 | 141.64 | 152.38 | |
| Music & Praise Team | £559.99 | £349.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | 0.00 | 439.89 | |
| Pension Scheme | £0.00 | £0.00 | 380.33 | 71.71 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £43.20 | £72.00 | £0.00 | ||
| Acount Fees | £24.00 | £24.00 | 24.00 | 24.00 | |
| Transport | £235.53 | £282.35 | 373.53 | 523.17 | |
| AOG Contributions | £55.00 | £55.00 | 55.00 | 55.00 | |
| Subscription | £0.00 | £0.00 | £0.00 | £0.00 | |
| Evangelism | £0.00 | £0.00 | £0.00 | 243.90 | |
| Other Misc Expenses | £0.00 | £0.00 | £0.00 | £0.00 |
| Subtotal | £3,026.42 | £5,417.57 | £2,816.45 | £6,884.11 | |
|---|---|---|---|---|---|
| Net Monthly Cashflow | £3,472.08 | -£1,062.32 | £695.24 | -£1,983.68 | |
| Opening Balance Closing Balance |
£9,408.02 £12,880.10 |
£12,880.10 £11,817.78 |
£11,817.78 £12,513.02 £12,513.02 £10,529.34 |
| Sep-21 | Oct-21 | Nov-21 | Dec-21 | Jan-22 | Feb-22 | Mar-22 | Apr-22 |
|---|---|---|---|---|---|---|---|
| £10,529.34 | £11,054.58 | £13,131.13 | £8,798.46 | £7,822.90 | £663,309.00 | £5,278.64 | £5,695.20 |
| £1,012.76 | £1,440.46 | £279.80 | £1,317.19 | £799.78 | £740.40 | £584.35 | £909.36 |
| £4,076.05 | £7,893.44 | £1,913.30 | £3,391.56 | £2,671.17 | £2,557.64 | £3,823.45 | £7,849.74 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £333.53 | £0.00 | £759.01 | £293.00 | £0.00 | £0.00 | £303.03 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £4.95 | £0.00 | £0.00 | £0.00 |
| £5,422.34 | £10,322.77 | £2,952.11 | £5,001.75 | £3,475.90 | £3,298.04 | £4,710.83 | £8,759.10 |
| 1314.34 | 0.00 | 2628.68 | 1314.34 | 1314.14 | 1314.34 | 1314.34 | 0.00 |
| 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 |
| 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 0.00 | 0.00 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 |
| 16.50 | 12.59 | 14.44 | 18.19 | 19.50 | 22.87 | 25.21 | 19.31 |
| 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 156.57 | 165.14 | 231.53 | 671.88 | 210.34 | 478.40 | 134.11 | 135.12 |
| £0.00 | £150.00 | £60.00 | £300.00 | £0.00 | £0.00 | £200.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 190.15 | 1899.91 | 85.56 | 328.82 | £417.14 | 348.57 | 333.11 | 695.41 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £65.00 | £65.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 311.39 | 162.86 | 187.39 | 206.25 | 190.36 | 192.18 | 201.78 | 212.41 |
| 0.00 | 0.00 | 0.00 | 55.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 129.00 | 56.80 | 0.00 | 8.40 | 8.40 | 0.00 | 0.00 |
| 71.68 | 71.71 | 143.42 | 0.00 | 143.42 | 0.00 | 71.71 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | 0.00 |
| 120.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | 0.00 |
| 829.67 | £0.00 | 1632.10 | 467.23 | £0.00 | £0.00 | 83.98 | 303.20 |
| 24.00 | 24.00 | 24.00 | 279.00 | £0.00 | 348.00 | 54.00 | 24.00 |
| 433.14 | 265.78 | 407.75 | 420.04 | 544.35 | 404.07 | 525.37 | 465.23 |
| 55.00 | 223.00 | 129.00 | 55.00 | 333.00 | 55.00 | 55.00 | 55.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 84.00 | 251.57 | 393.45 | 570.00 | 194.40 | 250.00 | £0.00 | 200.00 |
| £0.00 | 3600.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11.42 |
| £4,897.10 | £8,246.22 | £7,284.78 | £5,977.31 | £4,665.71 | £4,652.49 | 4294.27 | £3,416.76 |
|---|---|---|---|---|---|---|---|
| £525.24 | £2,076.55 | -£4,332.67 | -£975.56 | -£1,189.81 | -£1,354.45 | £416.56 | £5,342.34 |
| £10,529.34 £11,054.58 |
£11,054.58 £13,131.13 |
£13,131.13 £8,798.46 |
£8,798.46 £7,822.90 |
£7,822.90 £6,633.09 |
£6,633.09 £5,278.64 |
£5,278.64 £5,695.20 |
£5,695.20 £11,037.54 |
Total £63,208.7
£61,579.1
New Life Christan Fellowship Cashfow Fiscal Year 2022-2023
| May-22 | Jun-22 | Jul-22 | Aug-22 | ||
|---|---|---|---|---|---|
| Opening balance | £11,037.54 | £5,796.75 | £7,196.53 | £5,025.50 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | £786.20 | £668.61 | £804.95 | £579.10 | |
| Tithes & Offerings Bank | £1,273.39 | £1,443.13 | £1,816.63 | £1,995.03 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £0.00 | £3,993.92 | £0.00 | £0.00 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £753.70 | £799.00 | £834.00 | £1,678.40 | |
| Other | £0.00 | £0.00 | £0.00 | £800.00 | |
| Subtotal | £2,813.29 | £6,904.66 | £3,455.58 | £5,052.53 | |
| PAYMENTS | |||||
| Salaries | £1,314.34 | £2,617.88 | 0.00 | 2676.90 | |
| Tax & NIC | £194.78 £194.78 |
194.78 | 164.97 | ||
| Council Tax | £60.00 | £60.00 | 60.00 | 60.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £985.00 | £985.00 | 1379.00 | 1182.00 | |
| Electricity | £38.08 | £40.40 | 41.87 | 38.27 | |
| Insurance | £57.81 | £57.73 | £57.73 | £57.73 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £86.64 | £84.85 | 43.84 | 38.65 | |
| Gifts/Guests | £50.00 | £0.00 | 500.00 | £225.00 | |
| Accommodation + Food+ Travel Cos | £654.42 |
£0.00 | £0.00 | £204.28 | |
| Social Fellowship | £909.15 | £336.28 | 471.59 | 472.98 | |
| Pastoral | £60.00 | £371.58 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £127.75 | £189.32 | 188.92 | 188.92 | |
| Music & Praise Team | £45.98 | £0.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | 0.00 | 0.00 | |
| Pension Scheme | £143.42 | £71.71 | 71.71 | 143.42 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £0.00 | £0.00 | £0.00 | 0.00 | |
| Acount Fees | £0.00 | £24.00 | 0.00 | 48.00 | |
| Transport | £271.71 | £401.96 | 789.78 | 834.17 | |
| AOG Contributions | £55.00 | £55.00 | 55.00 | 55.00 | |
| Subscription | £0.00 | £14.39 | £14.39 | £14.39 | |
| Evangelism | £3,000.00 | £0.00 | £1,758.00 | 100.00 | |
| Other Misc Expenses | £0.00 | £0.00 | £0.00 | £0.00 | |
| Subtotal | £8,054.08 | £5,504.88 | £5,626.61 | £6,286.01 | |
| Net Monthly Cashflow | |||||
| -£5,240.79 | £1,399.78 | -£2,171.03 | -£1,233.48 |
| Opening Balance Closing Balance |
£11,037.54 £5,796.75 |
£5,796.75 £7,196.53 |
£7,196.53 £5,025.50 £5,025.50 £3,792.02 |
|---|---|---|---|
| Sep-22 | Oct-22 | Nov-22 | Dec-22 | Jan-23 | Feb-23 | Mar-23 |
|---|---|---|---|---|---|---|
| £3,792.02 | £2,535.91 | £2,376.09 | £2,033.03 | £2,018.64 | £3,175.05 | £1,831.29 |
| £661.43 | £2,557.53 | £621.23 | £510.55 | £1,162.40 | £662.75 | £957.59 |
| £2,467.64 | £2,206.75 | £1,364.05 | £1,379.24 | £1,879.74 | £1,260.54 | £1,963.56 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £6,776.38 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £857.00 | £1,179.80 | £650.93 | £849.55 | £1,050.90 | £894.41 | £1,410.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £3,986.07 | £5,944.08 | £2,636.21 | £2,739.34 | £4,093.04 | £2,817.70 | £11,107.53 |
| 1338.45 | 1338.45 | 227.45 | 0.00 | 1344.65 | 1344.45 | 2689.30 |
| 164.97 | 164.97 | 0.00 | 164.97 | 158.97 | 158.77 | 158.77 |
| 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 0.00 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 1182.00 | 1182.00 | 1182.00 | 1182.00 | 0.00 | 1182.00 | 1182.00 |
| 38.09 | 36.02 | 0.00 | 87.95 | 41.48 | 33.96 | 52.23 |
| £57.73 | £57.73 | £57.73 | £57.73 | £57.73 | £57.73 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 77.88 | 29.97 | 82.71 | 80.07 | 123.92 | 41.38 | 18.77 |
| £100.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £643.50 |
| £0.00 | £232.50 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 629.08 | 1704.38 | 560.07 | 325.62 | £255.80 | 408.14 | 1178.40 |
| £0.00 | £100.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 213.91 | 260.86 | 175.67 | 197.02 | 197.02 | 197.02 | 197.02 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 71.71 | 71.71 | 0.00 | 143.42 | 71.71 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 120.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 0.00 | £0.00 | 0.00 | 0.00 | £0.00 | £0.00 | 0.00 |
| 24.00 | 0.00 | 48.00 | 0.00 | £48.00 | 24.00 | 24.00 |
| 516.68 | 492.42 | 448.48 | 502.11 | 448.73 | 262.92 | 872.86 |
| 55.00 | 91.00 | 65.45 | 55.00 | 55.00 | 55.00 | 70.00 |
| £14.39 | £14.39 | £14.39 | £14.39 | £14.39 | £74.38 | £14.39 |
| 650.00 | 500.00 | 0.00 | 0.00 | 0.00 | 250.00 | £0.00 |
| £0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| £5,242.18 | £6,103.90 | £2,993.66 | £2,726.86 | £2,949.11 | £4,161.46 | 7101.24 |
| -£1,256.11 | -£159.82 | -£357.45 | £12.48 | £1,143.93 | -£1,343.76 | £4,006.29 |
| £3,792.02 £2,535.91 |
£2,535.91 £2,376.09 |
£2,376.09 £2,018.64 |
£2,018.64 £2,031.12 |
£2,031.12 £3,175.05 |
£3,175.05 £1,831.29 |
£1,831.29 £5,837.58 |
|---|---|---|---|---|---|---|
| Apr-23 | Total |
|---|---|
| £5,837.58 | |
| £873.60 | |
| £1,813.05 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £200.00 | |
| £0.00 | |
| £2,886.65 | £54,436.68 |
| 0.00 | |
| 158.77 | |
| 0.00 | |
| £0.00 | |
| 1182.00 | |
| 52.33 | |
| £0.00 | |
| £0.00 | |
| 39.46 | |
| £419.00 | |
| £0.00 | |
| 926.05 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| 216.06 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 24.00 | |
| 354.79 | |
| 55.00 | |
| £15.59 | |
| 2000.00 | |
| 0.00 | |
| £5,443.05 | £62,193.04 |
| -£2,556.40 |
£5,837.58 £3,281.1
New Life Christan Fellowship Cashfow Fiscal Year 2023-2024
| May-23 | Jun-23 | Jul-23 | Aug-23 | Sep-23 | ||
|---|---|---|---|---|---|---|
| Opening balance | £2,619.57 | £5,213.54 | £4,452.79 | £7,003.29 | £6,805.23 | |
| RECEIPTS | ||||||
| Tithes & Offerings Cash | £955.20 | £490.08 | £1,234.99 | £377.07 | £440.85 | |
| Tithes & Offerings Bank | £2,289.30 | £1,450.90 | £1,968.76 | £1,913.87 | £1,747.06 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £1,849.79 | £70.00 | £1,093.41 | £793.59 | £443.97 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £1,110.00 | £530.00 | £530.00 | £620.00 | £1,060.00 | |
| Other | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Subtotal | £6,204.29 | £2,540.98 | £4,827.16 | £3,704.53 | £3,691.88 | |
| PAYMENTS | ||||||
| Salaries | £1,344.35 | £1,344.65 | £1,344.65 | £1,344.65 | £1,344.65 | |
| Tax & NIC | £158.77 £158.77 £158.77 £158.87 |
£158.77 | ||||
| Council Tax | £0.00 | £0.00 | £0.00 | £62.00 | £0.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £1,182.00 | £1,118.00 | £1,118.00 | £1,118.00 | £1,118.00 | |
| Electricity | £61.02 | £69.13 | £68.55 | £77.85 | £62.22 | |
| Insurance | £62.68 | £62.56 | £62.56 | £62.56 | £62.56 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £131.47 | £14.47 | £14.47 | £12.88 | £123.68 | |
| Gifts/Guests | £323.00 | £0.00 | £150.00 | £0.00 | £150.00 | |
| Accommodation + Food+ Travel Cost | £317.51 | £0.00 | £258.22 | £283.32 | £323.14 | |
| Social Fellowship | £1,029.35 | £220.84 | £331.40 | £600.54 | £374.78 | |
| Pastoral | £381.05 | £0.00 | £0.00 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £184.64 | £220.59 | £238.43 | £171.72 | £163.13 | |
| Music & Praise Team | £51.64 | £0.00 | £0.00 | £0.00 | £60.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Pension Scheme | £215.13 | £143.42 | £71.71 | £0.01 | £71.72 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Acount Fees | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Transport | £163.68 | £37.72 | £157.68 | £218.51 | £335.83 | |
| AOG Contributions | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | |
| Subscription | £15.59 | £15.59 | £15.59 | £17.18 | £17.18 | |
| Evangelism | £0.00 | £150.00 | £0.00 | £20.00 | £20.00 | |
| Other Misc Expenses | £207.07 | £70.00 | £0.00 | £54.00 | £0.00 |
| Subtotal | £3,610.32 | £3,301.73 | £2,276.57 | £3,902.59 | £3,890.34 | |
|---|---|---|---|---|---|---|
| Net Monthly Cashflow | £2,593.97 | -£760.75 | £2,550.50 | -£198.06 | -£198.46 | |
| Opening Balance Closing Balance |
£2,619.57 £5,213.54 |
£5,213.54 £4,452.79 |
£4,452.79 £7,003.29 £7,003.29 £6,805.23 |
£6,805.23 £6,606.77 |
| Oct-23 | Nov-23 | Dec-23 | Jan-24 | Feb-24 | Mar-24 | Apr-24 | Total |
|---|---|---|---|---|---|---|---|
| £6,606.77 | £9,120.28 | £10,217.97 | £9,574.08 | £10,222.06 | £11,995.17 | £12,148.96 | |
| £602.51 | £916.50 | £504.03 | £508.00 | £667.58 | £876.50 | £665.52 | |
| £2,991.46 | £1,883.73 | £1,721.25 | £2,000.00 | £1,872.43 | £1,927.92 | £2,360.75 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £1,350.85 | £322.46 | £886.66 | £855.31 | £720.63 | £786.49 | £509.29 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £970.00 | £460.00 | £1,010.00 | £940.05 | £996.00 | £160.00 | £1,160.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £5,914.82 | £3,582.69 | £4,121.94 | £4,303.36 | £4,256.64 | £3,750.91 | £4,695.56 | £51,594.76 |
| £2,689.29 | £0.00 | £2,689.10 | £1,354.58 | £0.00 | £1,354.58 | £1,354.58 | |
| £158.77 | £158.77 | £158.97 | £158.77 | £148.84 | £148.84 | £0.00 | |
| £61.00 | £62.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £1,118.00 | £1,118.00 | £1,118.00 | £1,140.00 | £1,118.00 | £1,118.00 | £1,118.00 | |
| £92.60 | £97.61 | £72.30 | £90.38 | £82.69 | £57.44 | £69.55 | |
| £62.56 | £62.56 | £62.56 | £62.56 | £62.56 | £0.00 | £61.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £40.03 | £12.88 | £12.88 | £20.87 | £97.16 | £5.49 | £60.46 | |
| £485.00 | £60.00 | £50.00 | £170.00 | £100.00 | £0.00 | £100.00 | |
| £533.13 | £369.56 | £183.17 | £139.77 | £352.40 | £433.32 | £525.63 | |
| £502.07 | £463.46 | £146.02 | £181.82 | £476.90 | £300.73 | £640.84 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £161.63 | £161.63 | £161.63 | £161.63 | £161.63 | £161.63 | £172.38 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £379.47 | £161.37 | £194.37 | £47.97 | £280.75 | £323.69 | £203.47 | |
| £85.00 | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | |
| £17.18 | £17.18 | £17.18 | £17.18 | £17.18 | £15.59 | £18.77 | |
| £130.00 | £0.00 | £45.00 | £310.00 | £0.00 | £0.00 | £185.00 | |
| £53.46 | £0.00 | £37.00 | £0.00 | £0.00 | £0.00 | £30.00 |
| £3,401.31 | £2,485.00 | £4,765.83 | £3,655.30 | £2,483.53 | £3,597.12 | £2,595.70 | £39,965.34 |
|---|---|---|---|---|---|---|---|
| £2,513.51 | £1,097.69 | -£643.89 | £648.06 | £1,773.11 | £153.79 | £2,099.86 | |
| £6,606.77 £9,120.28 |
£9,120.28 £10,217.97 |
£10,217.97 £9,574.08 |
£9,574.08 £10,222.06 |
£10,222.06 £11,995.17 |
£11,995.17 £12,148.96 |
£12,148.96 £14,248.82 |
₤
GRACE CITY CHURCH
Church Name?
Available funds analysis as at:
Cash & Bank balances: Cash Main Bank Account Savings Account Total Funds Ringfenced funds Savings Account Total Ringfenced Funds Available funds Total funds less Ringfenced Provisions Total from provisions Funding deficit(-) / Surplus(+) Total available funds
Summary
37
New Life Christian Fellowship Fiscal Year1 May 20/2012 to May 21/2013 CASH FLOW FOR THE YEAR 2012-2013
| CASH FLOW FOR THE YEAR 2012-2013 | |||||||
|---|---|---|---|---|---|---|---|
| May-12 | Jun-12 | Jul-12 | Aug-12 | Sep-12 | Oct-12 | ||
| Opening Balance | 8,584.26 | 6,230.01 | 10,333.01 | 11,145.01 | 10,510.77 | 12,420.96 | |
| RECEIPTS | |||||||
| Tithes & Offerings Cash | 2,214.45 | 3,332.18 | 2,422.64 | 2,118.32 | 2,738.25 | 2,969.08 | |
| Tithes & Offerings Bank | |||||||
| BuildingContributions/Nehemiah | 380.00 | 2,735.00 | 630.00 | 270.00 | 1,010.00 | 1,129.00 | |
| Re. Magazine Sales | - | - | - | - | - | - | |
| Bookstore Sales | - | - | - | - | - | - | |
| Welfare Fund Collection | - | - | |||||
| Gift Aid | - | - | - | - | - | - | |
| Interest received- Savings account | - | - | - | - | - | - | |
| Faith Seed | - | - | - | - | - | - | |
| Other | - | 300.13 | - | 297.00 | - | - | |
| Subtotal PAYMENTS |
11,178.71 | 12,297.19 | 13,385.65 | 13,533.33 | 14,259.02 | 16,519.04 | |
| Salaries | - | - | 637.08 | 637.08 | 637.08 | 637.08 | |
| Tax & NIC | - | - | 215.66 | 215.66 | 215.66 | 215.66 | |
| Council Tax | - | - | - | - | - | - | |
| Rent | 515.00 | 390.00 | 200.00 | 210.00 | 290.00 | 1,355.20 | |
| Electricity | - | - | - | - | - | - | |
| Insurance | 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | |
| Water | - | - | - | - | - | - | |
| Stationery | 45.96 | - | - | - | - | - | |
| Gifts/Guests | - | 50.00 | 680.00 | 100.00 | 140.00 | - | |
| Accommodation + Food+ Travel Cost | - | - | - | - | - | - | |
| Social Fellowship | 135.78 | 200.00 | 20.00 | 183.00 | 47.77 | - | |
| RunningCosts | 52.47 | 98.16 | 92.65 | 92.65 | 22.96 | - | |
| Buildinginvestment | - | 20.00 | 20.00 | 60.00 | 20.00 | 20.00 | |
| Conferences and Training | - | 75.00 | - | 395.38 | 40.00 | - | |
| Telephone | 45.96 | 70.96 | 116.99 | 59.26 | 62.42 | 51.00 | |
| Music & Praise Team | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Loan | 1,836.48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Website | - | - | - | - | - | - | |
| Investments/Maintenance | 172.30 | - | 80.00 | - | 150.00 | - | |
| Acount Fees | - | - | - | - | - | - | |
| Transport | 164.40 | 149.10 | 30.04 | 30.00 | 153.95 | 81.88 | |
| AOG Contributions | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | |
| Subscription | - | - | 90.00 | - | - | - | |
| Evangelism | 1,071.74 | - | - | - | - | - | |
| Other Misc Expesnes | 850.39 | 852.74 | - | 981.31 | - | - | |
| Subtotal | 4,896.23 | 1,964.18 | 2,240.64 | 3,022.56 | 1,838.06 | 2,419.04 | |
| Net Monthly Cashflow | 14,261.37 | 15,626.29 | 16,555.89 | 16,097.08 | 18,938.08 | ||
| Closing Balance | 6,282.48 | 10,333.01 | 11,145.01 | 10,510.77 | 12,420.96 | 14,100.00 |
| Nov-12 | Dec-12 | Jan-13 | Feb-13 | Mar-13 | Apr-13 | May-13 | |
|---|---|---|---|---|---|---|---|
| 14,100.00 | 14,212.07 | 11,663.06 | 13,785.84 | 14,312.57 | 15,779.87 | 14,962.55 | 31,181.79 10,925.63 1,318.92 43426.34 36,805.53 |
| 1,604.15 | 1,639.23 | 2,766.32 | 2,199.72 | 3,319.83 | 2,017.62 | 1,840.00 | |
| 1,129.44 | 390.00 | 910.00 | 490.00 | 900.00 | 560.00 | 392.19 | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| - | - | - | 435.49 | - | - | 286.30 | |
| 16,833.59 | 16,241.30 | 15,339.38 | 16,475.56 | 18,532.40 | 18,357.49 | 17,088.85 | |
| 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | 637.08 | |
| 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | 215.66 | |
| - | - | - | - | - | - | - | |
| 445.00 | 480.00 | 290.00 | 314.00 | 240.00 | 240.00 | ||
| - | - | - | - | - | - | - | |
| 38.22 | 38.22 | 38.22 | 38.22 | 38.22 | 34.66 | 34.54 | |
| - | - | - | - | - | - | - | |
| - | - | - | - | - | - | - | |
| 63.91 | 86.40 | 100.00 | 250.00 | - | - | 100.00 | |
| - | - | - | - | - | - | ||
| 100.00 | 73.25 | 63.91 | 227.70 | 300.00 | 250.00 | 66.66 | |
| 11.63 | 108.06 | 82.99 | 232.88 | 25.28 | 220.99 | 339.84 | |
| 20.00 | 20.00 | 20.00 | - | 20.00 | 20.00 | ||
| 271.04 | - | - | 50.00 | - | - | - | |
| 14.54 | 53.41 | - | 36.00 | 36.00 | 36.00 | ||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| - | - | - | - | - | - | ||
| - | 1,551.00 | 85.68 | - | - | 100.00 | 470.00 | |
| - | 80.00 | - | - | - | - | ||
| 91.79 | 198.53 | - | 141.45 | 299.65 | 160.02 | ||
| 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | |
| - | - | - | - | - | - | ||
| - | - | - | - | - | - | ||
| 692.65 | 1,016.63 | - | - | 920.64 | 1,460.53 | 1,883.78 | |
| 2,621.52 | 4,578.24 | 1,553.54 | 2,162.99 | 2,752.53 | 3,394.94 | 3,361.06 | |
| 19,455.11 | 20,819.54 | 16,892.92 | 18,638.55 | 21,284.93 | 21,752.43 | 20,449.91 | |
| 14,212.07 | 11,663.06 | 13,785.84 | 14,312.57 | 15,779.87 | 14,962.55 | 15,205.07 | 15,205.07 |
REMARKS
New Life Christian Fellowship Cashflow Fiscal Year May 2019-2020
| May-19 | Jun-19 | Jul-19 | Aug-19 | ||
|---|---|---|---|---|---|
| Opening balance | 6972.02 | 4521.00 | 4595.56 | 1571.01 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | 610.00 | 1602.60 | 1355.37 | 1034.22 | |
| Tithes & Offerings Bank | 1470.09 | 1177.00 | 926.10 | 1700.68 | |
| BuildingContributions/Nehemiah | 0.00 | 0.00 | 0.00 | 0.00 | |
| Re. Magazine Sales | 0.00 | 0.00 | 0.00 | 0.00 | |
| Bookstore Sales | 0.00 | 0.00 | 0.00 | 0.00 | |
| Welfare Fund Collection | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gift Aid | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest received- Savings account | 0.00 | 0.00 | 0.00 | 0.00 | |
| Faith Seed | 0.00 | 0.00 | 0.00 | 143.77 | |
| Other | 0.00 | 108.29 | 0.00 | 0.00 | |
| Subtotal | 2080.09 | 2887.89 | 2281.47 | 2878.67 | |
| PAYMENTS | |||||
| Salaries | 0.00 | 0.00 | 1211.12 | 0.00 | |
| Tax & NIC | 153.36 153.36 |
153.36 | 153.36 | ||
| Council Tax | 0.00 | 89.00 | 31.00 | 89.00 | |
| other Room Hire | 0.00 | 0.00 | 0.00 | 0.00 | |
| Rent | 1589.00 | 1493.00 | 0.00 | 1493.00 | |
| Electricity | 66.61 | 31.06 | 28.70 | 56.49 | |
| Insurance | 57.53 | 57.39 | 57.39 | 57.39 | |
| Water | 0.00 | 0.00 | 0.00 | 0.00 | |
| Stationery | 77.76 | 267.99 | 0.00 | 7.59 | |
| Gifts/Guests | 0.00 | 0.00 | 100.00 | 0.00 | |
| Accommodation + Food+ Travel Cost | 0.00 | 0.00 | 0.00 | 0.00 | |
| Social Fellowship | 1356.07 | 0.00 | 2960.87 | 0.00 | |
| Pastoral | 0.00 | 0.00 | 0.00 | 0.00 | |
| RunningCosts | 0.00 | 0.00 | 0.00 | 0.00 | |
| Buildinginvestment | 0.00 | 69.00 | 0.00 | 154.70 | |
| Conferences and Training | 0.00 | 0.00 | 0.00 | 0.00 | |
| Telephone | 98.59 | 96.74 | 96.48 | 72.68 | |
| Music & Praise Team | 0.00 | 0.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | 71.60 | 0.00 | 0.00 | 0.00 | |
| Pension Scheme | 62.16 | 62.16 | 62.16 | 0.00 | |
| Loan | 0.00 | 0.00 | 0.00 | 0.00 | |
| Website | 0.00 | 0.00 | 0.00 | 0.00 | |
| Investments/Maintenance | 31.06 | 31.06 | 31.06 | 31.06 | |
| Acount Fees | 0.00 | 0.00 | 47.10 | 0.00 | |
| Transport | 567.37 | 352.57 | 466.78 | 439.82 | |
| AOG Contributions | 50.00 | 110.00 | 60.00 | 105.00 | |
| Subscription | 0.00 | 0.00 | 0.00 | 0.00 | |
| Evangelism | 350.00 | 0.00 | 0.00 | 0.00 | |
| Other Misc Expenses | 0.00 | 0.00 | 0.00 | 0.00 | |
| Subtotal | 4531.11 | 2813.33 | 5306.02 | 2660.09 | |
| Net Monthly Cashflow | |||||
| -2451.02 | 74.56 | -3024.55 | 218.58 |
| Opening Balance Closing Balance |
6972.02 4521.00 |
4521.00 4595.56 |
4595.56 1571.01 |
1571.01 1789.59 |
|---|---|---|---|---|
| Sep-19 | Oct-19 | Nov-19 | Dec-19 | Jan-20 | Feb-20 | Mar-20 | Apr-20 |
|---|---|---|---|---|---|---|---|
| 1789.59 | 1936.45 | 1252.89 | 1850.67 | 1596.75 | 1253.01 | 1484.77 | 4224.12 |
| 1942.37 | 1422.84 | 266.73 | 1313.44 | 1819.11 | 844.13 | 1889.32 | 0.00 |
| 2327.61 | 2488.00 | 2703.00 | 1777.10 | 2327.06 | 1920.66 | 2068.07 | 3907.05 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 1252.89 | 0.00 | 275.93 | 83.29 | 0.00 | 772.56 | 35.15 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 4269.98 | 5163.73 | 2969.73 | 3366.47 | 4229.46 | 2764.79 | 4729.95 | 3942.20 |
| 810.00 | 2011.12 | 0.00 | 1050.00 | 2422.04 | 0.00 | 2421.12 | 0.00 |
| 153.36 | 153.36 | 153.36 | 153.36 | 153.36 | 153.36 | 0.00 | 0.00 |
| 89.00 | 89.00 | 0.00 | 89.00 | 58.00 | 58.00 | 58.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 1493.00 | 1255.63 | 900.00 | 1493.00 | 985.00 | 985.00 | 985.00 | 0.00 |
| 35.23 | 31.49 | 32.69 | 21.32 | 19.70 | 23.90 | 0.00 | 11.64 |
| 57.39 | 57.39 | 57.39 | 57.39 | 57.39 | 57.39 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 96.37 | 40.58 | 7.59 | 130.31 | 15.58 | 209.69 | 90.61 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 556.73 | 609.01 | 252.68 | 40.40 | 0.00 | 133.47 | 593.68 | 569.05 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 200.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 97.21 | 96.84 | 97.15 | 96.48 | 96.84 | 99.91 | 96.84 | 100.13 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 8.40 | 120.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 62.16 | 124.32 | 62.16 | 62.16 | 62.16 | 62.16 | 62.16 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 120.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 31.06 | 151.06 | 31.06 | 31.06 | 31.06 | 75.60 | 32.40 | 32.40 |
| 0.00 | 47.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 374.60 | 349.60 | 254.88 | 373.63 | 312.34 | 275.29 | 306.43 | 60.10 |
| 105.00 | 105.00 | 240.00 | 105.00 | 245.00 | 55.00 | 313.00 | 55.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 129.98 | 550.00 | 50.00 | 40.00 | 0.00 | 40.00 | 150.00 | 283.92 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 4123.12 | 5847.29 | 2371.95 | 3620.39 | 4573.20 | 2034.66 | 5228.32 | 1202.85 |
| 146.86 | -683.56 | 597.78 | -253.92 | -343.74 | 730.13 | -498.37 | 2739.35 |
| 1789.59 1936.45 |
1936.45 1252.89 |
1252.89 1850.67 |
1850.67 1596.75 |
1596.75 1253.01 |
1253.01 1983.14 |
1983.14 1484.77 |
1484.77 4224.12 |
|---|---|---|---|---|---|---|---|
totals 41564.43 44312.33
New Life Christian Fellowship Fiscal Year1 May 20
| Fiscal Year1 May 20 | |||||||
|---|---|---|---|---|---|---|---|
| May-13 | Jun-13 | Jul-13 | Aug-13 | Sep-13 | Oct-13 | ||
| Opening balance | |||||||
| RECEIPTS | |||||||
| Tithes & Offerings Cash | |||||||
| Tithes & Offerings Bank | |||||||
| BuildingContributions/Nehemiah | |||||||
| Re. Magazine Sales | |||||||
| Bookstore Sales | |||||||
| Welfare Fund Collection | |||||||
| Gift Aid | |||||||
| Interest received- Savings account | |||||||
| Faith Seed | |||||||
| Other | |||||||
| Subtotal | |||||||
| PAYMENTS | |||||||
| Salaries | |||||||
| Tax & NIC | |||||||
| Council Tax | |||||||
| Rent | |||||||
| Electricity | |||||||
| Insurance | |||||||
| Water | |||||||
| Stationery | |||||||
| Gifts/Guests | |||||||
| Accommodation + Food+ Travel Co | st | ||||||
| Social Fellowship | |||||||
| RunningCosts | |||||||
| Buildinginvestment | |||||||
| Conferences and Training | |||||||
| Telephone | |||||||
| Music & Praise Team | |||||||
| Loan | |||||||
| Website | |||||||
| Investments/Maintenance | |||||||
| Acount Fees | |||||||
| Transport | |||||||
| AOG Contributions | |||||||
| Subscription | |||||||
| Evangelism | |||||||
| Other Misc Expesnes | |||||||
| Subtotal | |||||||
| Net Monthly Cashflow Closing Balance |
|||||||
| Nov-13 | Dec-13 | Jan-14 | Feb-14 | Mar-14 | Apr-14 | May-14 | totals |
|---|---|---|---|---|---|---|---|
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
Church Name?
Receipts & Payments Cash book - 2014
| Date | Details of Receipts | **Amount(£) ** | Details of Expenditure | Amount(£) | Balance(£) | ||
|---|---|---|---|---|---|---|---|
| Balance b/fwd | 0.00 | 0.00 | |||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| 0.00 | |||||||
| Total Income | **0.00 ** | Total Expenditure | 0.00 | 0.00 |
Main Cashbook
Page 14
Income Vs Expenditure Summary( excluding Church Building ) Cash flow less bui Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Income 2,559.22 2,925.13 2,648.33 5,202.93 2,715.37 5,020.01 2,691.71 2,132.09 3,638.11 3,116.28 2,109.88 - Expenditure (3,839.95) (3,780.67) (2,861.94) (6,214.33) (5,659.69) (2,727.22) (4,755.69) (3,224.97) (2,460.00) (2,848.05) (2,486.34) 0.00 Balance ### (855.54) (213.61) ### ### 2,292.79 (2,063.98) (1,092.88) 1,178.11 268.23 (376.46) 0.00 809 637 -376.00 Income vs Expenditure (Excl Building funds) 7,000 6,000 5,000 4,000 3,000 2,000 1,000 0 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 ~~tod dhdaa~~
Total( 10months) 34,759.06 - - 40,858.85 0.00 (6,099.79) 0.00 ~~=e~~
==> picture [81 x 6] intentionally omitted <==
----- Start of picture text -----
Jan-13 Feb-13
----- End of picture text -----
| Church Main Bank Accou |
Church Main Bank Accou |
Church Main Bank Accou |
Name? nt(Current) - 2014 |
||
|---|---|---|---|---|---|
| Date | Details of deposits | **Amount(£) ** | Details ofpayments | Amount(£) | Balance(£) |
| Balance b/fwd 0.00 |
0.00 | ||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| Total | 0.00 | 0.00 | 0.00 | ||
| KEY: BP Bacs Bill Payment SO Standing Order |
Bank Reconciliation Balance as per Bank account above Balance as per Bank statement on |
0.00 | |||
| KEY: | |||||
| BP SO |
Bacs Bill Payment Standing Order |
||||
| 0.00 |
Main Bank Account
37
Church Name?
Savings Account - 2014
| Date | Details of deposits | **Amount(£) ** | Details ofpayments | Amount(£) | Balance(£) |
|---|---|---|---|---|---|
| Balance b/fwd | 0.00 | 0.00 | |||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| 0.00 | |||||
| Total | 0.00 | 0.00 | 0.00 |
Savings Acc
Page 18
PROVISIONS FOR EXPENDITURE - 2014
==> picture [7 x 9] intentionally omitted <==
----- Start of picture text -----
----- End of picture text -----
Details of Expenditure
(£
Rent
Church refreshments
Water costs
Gas & Electricity costs Council Tax AOG Annual Contribution - Quarterly AOG Regional Support Pastor's Monthly Pay Deferred Income Tax & NI Fleet Costs (Fuel, Repairs, Cleaning etc)
Total
' Bill payment: H5BI Bank UK- Window5 Internet Explorer ID thtPS'. Ii,vMw.bJsirEss,hsk.co,l 113JlutlpJc5104_5B8K8xLLM9M55zPy8xBz9CPOos3gDC-NA5zc3b38LA3 PYD_ File Eo Fave5 Tc(45 7799 Helpdesk e N Z( ID E4.11 P¢3yrrErt: HSBC Ba UK Transfers Payrfent AUthOrBatn Standing Orders Direct Debrts AcCnt name: l.ICR CTh' CHA Sor other fun¢tion• 8V?ileble 1.18ke a BACS Payment Klake a CHAPS Payffont ACC(nt type: coi,11.iuiirTh' Acc Manage Payments Intemational To mak.e another palment from this account dick, P.lake another payment To make Manage Credrt Cards Beneficiary Pension Administrats-on Scwt code 4011 UserAdminisrrarK Acccwnt number 7131 ReferwKe IdAN Contact and Support Amount Usefvl Contacts Secure E-mail Value date AS. Knowge Centre H Centre Actioned at 16 1.lar 2013 10.'36..47 Actioned by: GBHBEU1089'19CI1 BEprr CKffje, bL with errcys on pap. 4J Start x roSct Excel. Cash a.., 6 Bfd payment: 115BI . x trOs&t Excel.
LQE6DKADKR5rF0757epiY-wD5YZ6uBp4rnTIYGo I 4t1 X Bing Jr £ Cyacle SST I PASE g FSS Rewests sfice G Mh end -&I- EJ ow- Page- 5aFety - Toc45 - on our flexible Business (herdraft t ctsje: 403123 ount number. 1147¢827 Apply here Release up a payment from a different account click Chch)se arK)Iher account your invoice value by the next working day with Invoice Finance l Outdoor LTD 851 82691 ICHESTER CITY CH Find out more '0.05 Make paent 100 5eaich Desktop )14eJ. 10'.38 - a Q • Li S&LYday EN
New Life Christan Fellowship Cashfow Fiscal Year 2021-2022
| May-21 | Jun-21 | Jul-21 | Aug-21 | ||
|---|---|---|---|---|---|
| Opening balance | £9,408.02 | £12,880.10 | £11,817.78 | £12,513.02 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | £3,328.30 | £1,040.12 | £803.80 | £1,604.05 | |
| Tithes & Offerings Bank | £3,170.20 | £2,693.28 | £2,530.52 | £3,296.38 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £0.00 | £0.00 | £0.00 | £0.00 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £0.00 | £621.85 | £0.00 | £0.00 | |
| Other | £0.00 | £0.00 | £177.37 | £0.00 | |
| Subtotal | £6,498.50 | £4,355.25 | £3,511.69 | £4,900.43 | |
| PAYMENTS | |||||
| Salaries | £0.00 | £2,628.68 | 0.00 | 2628.30 | |
| Tax & NIC | £189.08 £189.08 |
189.08 | 189.08 | ||
| Council Tax | £60.00 | £60.00 | 60.00 | 60.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £985.00 | £985.00 | 985.00 | 985.00 | |
| Electricity | £22.67 | £22.27 | 16.23 | 14.85 | |
| Insurance | £56.63 | £56.58 | 56.58 | 56.58 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £97.23 | £129.16 | 150.08 | 106.36 | |
| Gifts/Guests | £0.00 | £100.00 | 0.00 | £200.00 | |
| Accommodation + Food+ Travel Cost | £0.00 | £0.00 | £0.00 | £0.00 | |
| Social Fellowship | £552.20 | £322.07 | 384.98 | 1133.89 | |
| Pastoral | £0.00 | £0.00 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £145.89 | £142.38 | 141.64 | 152.38 | |
| Music & Praise Team | £559.99 | £349.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | 0.00 | 439.89 | |
| Pension Scheme | £0.00 | £0.00 | 380.33 | 71.71 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £43.20 | £72.00 | £0.00 | ||
| Acount Fees | £24.00 | £24.00 | 24.00 | 24.00 | |
| Transport | £235.53 | £282.35 | 373.53 | 523.17 | |
| AOG Contributions | £55.00 | £55.00 | 55.00 | 55.00 | |
| Subscription | £0.00 | £0.00 | £0.00 | £0.00 | |
| Evangelism | £0.00 | £0.00 | £0.00 | 243.90 | |
| Other Misc Expenses | £0.00 | £0.00 | £0.00 | £0.00 |
| Subtotal | £3,026.42 | £5,417.57 | £2,816.45 | £6,884.11 | |
|---|---|---|---|---|---|
| Net Monthly Cashflow | £3,472.08 | -£1,062.32 | £695.24 | -£1,983.68 | |
| Opening Balance Closing Balance |
£9,408.02 £12,880.10 |
£12,880.10 £11,817.78 |
£11,817.78 £12,513.02 £12,513.02 £10,529.34 |
| Sep-21 | Oct-21 | Nov-21 | Dec-21 | Jan-22 | Feb-22 | Mar-22 | Apr-22 |
|---|---|---|---|---|---|---|---|
| £10,529.34 | £11,054.58 | £13,131.13 | £8,798.46 | £7,822.90 | £663,309.00 | £5,278.64 | £5,695.20 |
| £1,012.76 | £1,440.46 | £279.80 | £1,317.19 | £799.78 | £740.40 | £584.35 | £909.36 |
| £4,076.05 | £7,893.44 | £1,913.30 | £3,391.56 | £2,671.17 | £2,557.64 | £3,823.45 | £7,849.74 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £333.53 | £0.00 | £759.01 | £293.00 | £0.00 | £0.00 | £303.03 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £4.95 | £0.00 | £0.00 | £0.00 |
| £5,422.34 | £10,322.77 | £2,952.11 | £5,001.75 | £3,475.90 | £3,298.04 | £4,710.83 | £8,759.10 |
| 1314.34 | 0.00 | 2628.68 | 1314.34 | 1314.14 | 1314.34 | 1314.34 | 0.00 |
| 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 | 189.08 |
| 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 0.00 | 0.00 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 | 985.00 |
| 16.50 | 12.59 | 14.44 | 18.19 | 19.50 | 22.87 | 25.21 | 19.31 |
| 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 156.57 | 165.14 | 231.53 | 671.88 | 210.34 | 478.40 | 134.11 | 135.12 |
| £0.00 | £150.00 | £60.00 | £300.00 | £0.00 | £0.00 | £200.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 190.15 | 1899.91 | 85.56 | 328.82 | £417.14 | 348.57 | 333.11 | 695.41 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £65.00 | £65.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 311.39 | 162.86 | 187.39 | 206.25 | 190.36 | 192.18 | 201.78 | 212.41 |
| 0.00 | 0.00 | 0.00 | 55.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 129.00 | 56.80 | 0.00 | 8.40 | 8.40 | 0.00 | 0.00 |
| 71.68 | 71.71 | 143.42 | 0.00 | 143.42 | 0.00 | 71.71 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | 0.00 |
| 120.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | 0.00 |
| 829.67 | £0.00 | 1632.10 | 467.23 | £0.00 | £0.00 | 83.98 | 303.20 |
| 24.00 | 24.00 | 24.00 | 279.00 | £0.00 | 348.00 | 54.00 | 24.00 |
| 433.14 | 265.78 | 407.75 | 420.04 | 544.35 | 404.07 | 525.37 | 465.23 |
| 55.00 | 223.00 | 129.00 | 55.00 | 333.00 | 55.00 | 55.00 | 55.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 84.00 | 251.57 | 393.45 | 570.00 | 194.40 | 250.00 | £0.00 | 200.00 |
| £0.00 | 3600.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11.42 |
| £4,897.10 | £8,246.22 | £7,284.78 | £5,977.31 | £4,665.71 | £4,652.49 | 4294.27 | £3,416.76 |
|---|---|---|---|---|---|---|---|
| £525.24 | £2,076.55 | -£4,332.67 | -£975.56 | -£1,189.81 | -£1,354.45 | £416.56 | £5,342.34 |
| £10,529.34 £11,054.58 |
£11,054.58 £13,131.13 |
£13,131.13 £8,798.46 |
£8,798.46 £7,822.90 |
£7,822.90 £6,633.09 |
£6,633.09 £5,278.64 |
£5,278.64 £5,695.20 |
£5,695.20 £11,037.54 |
Total £63,208.7
£61,579.1
New Life Christan Fellowship Cashfow Fiscal Year 2022-2023
| May-22 | Jun-22 | Jul-22 | Aug-22 | ||
|---|---|---|---|---|---|
| Opening balance | £11,037.54 | £5,796.75 | £7,196.53 | £5,025.50 | |
| RECEIPTS | |||||
| Tithes & Offerings Cash | £786.20 | £668.61 | £804.95 | £579.10 | |
| Tithes & Offerings Bank | £1,273.39 | £1,443.13 | £1,816.63 | £1,995.03 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £0.00 | £3,993.92 | £0.00 | £0.00 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £753.70 | £799.00 | £834.00 | £1,678.40 | |
| Other | £0.00 | £0.00 | £0.00 | £800.00 | |
| Subtotal | £2,813.29 | £6,904.66 | £3,455.58 | £5,052.53 | |
| PAYMENTS | |||||
| Salaries | £1,314.34 | £2,617.88 | 0.00 | 2676.90 | |
| Tax & NIC | £194.78 £194.78 |
194.78 | 164.97 | ||
| Council Tax | £60.00 | £60.00 | 60.00 | 60.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £985.00 | £985.00 | 1379.00 | 1182.00 | |
| Electricity | £38.08 | £40.40 | 41.87 | 38.27 | |
| Insurance | £57.81 | £57.73 | £57.73 | £57.73 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £86.64 | £84.85 | 43.84 | 38.65 | |
| Gifts/Guests | £50.00 | £0.00 | 500.00 | £225.00 | |
| Accommodation + Food+ Travel Cos | £654.42 |
£0.00 | £0.00 | £204.28 | |
| Social Fellowship | £909.15 | £336.28 | 471.59 | 472.98 | |
| Pastoral | £60.00 | £371.58 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £127.75 | £189.32 | 188.92 | 188.92 | |
| Music & Praise Team | £45.98 | £0.00 | 0.00 | 0.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | 0.00 | 0.00 | |
| Pension Scheme | £143.42 | £71.71 | 71.71 | 143.42 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £0.00 | £0.00 | £0.00 | 0.00 | |
| Acount Fees | £0.00 | £24.00 | 0.00 | 48.00 | |
| Transport | £271.71 | £401.96 | 789.78 | 834.17 | |
| AOG Contributions | £55.00 | £55.00 | 55.00 | 55.00 | |
| Subscription | £0.00 | £14.39 | £14.39 | £14.39 | |
| Evangelism | £3,000.00 | £0.00 | £1,758.00 | 100.00 | |
| Other Misc Expenses | £0.00 | £0.00 | £0.00 | £0.00 | |
| Subtotal | £8,054.08 | £5,504.88 | £5,626.61 | £6,286.01 | |
| Net Monthly Cashflow | |||||
| -£5,240.79 | £1,399.78 | -£2,171.03 | -£1,233.48 |
| Opening Balance Closing Balance |
£11,037.54 £5,796.75 |
£5,796.75 £7,196.53 |
£7,196.53 £5,025.50 £5,025.50 £3,792.02 |
|---|---|---|---|
| Sep-22 | Oct-22 | Nov-22 | Dec-22 | Jan-23 | Feb-23 | Mar-23 |
|---|---|---|---|---|---|---|
| £3,792.02 | £2,535.91 | £2,376.09 | £2,033.03 | £2,018.64 | £3,175.05 | £1,831.29 |
| £661.43 | £2,557.53 | £621.23 | £510.55 | £1,162.40 | £662.75 | £957.59 |
| £2,467.64 | £2,206.75 | £1,364.05 | £1,379.24 | £1,879.74 | £1,260.54 | £1,963.56 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £6,776.38 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £857.00 | £1,179.80 | £650.93 | £849.55 | £1,050.90 | £894.41 | £1,410.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £3,986.07 | £5,944.08 | £2,636.21 | £2,739.34 | £4,093.04 | £2,817.70 | £11,107.53 |
| 1338.45 | 1338.45 | 227.45 | 0.00 | 1344.65 | 1344.45 | 2689.30 |
| 164.97 | 164.97 | 0.00 | 164.97 | 158.97 | 158.77 | 158.77 |
| 60.00 | 60.00 | 60.00 | 60.00 | 60.00 | 0.00 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 1182.00 | 1182.00 | 1182.00 | 1182.00 | 0.00 | 1182.00 | 1182.00 |
| 38.09 | 36.02 | 0.00 | 87.95 | 41.48 | 33.96 | 52.23 |
| £57.73 | £57.73 | £57.73 | £57.73 | £57.73 | £57.73 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 77.88 | 29.97 | 82.71 | 80.07 | 123.92 | 41.38 | 18.77 |
| £100.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £643.50 |
| £0.00 | £232.50 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 629.08 | 1704.38 | 560.07 | 325.62 | £255.80 | 408.14 | 1178.40 |
| £0.00 | £100.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 213.91 | 260.86 | 175.67 | 197.02 | 197.02 | 197.02 | 197.02 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 71.71 | 71.71 | 0.00 | 143.42 | 71.71 | 0.00 |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 120.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
| 0.00 | £0.00 | 0.00 | 0.00 | £0.00 | £0.00 | 0.00 |
| 24.00 | 0.00 | 48.00 | 0.00 | £48.00 | 24.00 | 24.00 |
| 516.68 | 492.42 | 448.48 | 502.11 | 448.73 | 262.92 | 872.86 |
| 55.00 | 91.00 | 65.45 | 55.00 | 55.00 | 55.00 | 70.00 |
| £14.39 | £14.39 | £14.39 | £14.39 | £14.39 | £74.38 | £14.39 |
| 650.00 | 500.00 | 0.00 | 0.00 | 0.00 | 250.00 | £0.00 |
| £0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| £5,242.18 | £6,103.90 | £2,993.66 | £2,726.86 | £2,949.11 | £4,161.46 | 7101.24 |
| -£1,256.11 | -£159.82 | -£357.45 | £12.48 | £1,143.93 | -£1,343.76 | £4,006.29 |
| £3,792.02 £2,535.91 |
£2,535.91 £2,376.09 |
£2,376.09 £2,018.64 |
£2,018.64 £2,031.12 |
£2,031.12 £3,175.05 |
£3,175.05 £1,831.29 |
£1,831.29 £5,837.58 |
|---|---|---|---|---|---|---|
| Apr-23 | Total |
|---|---|
| £5,837.58 | |
| £873.60 | |
| £1,813.05 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £200.00 | |
| £0.00 | |
| £2,886.65 | £54,436.68 |
| 0.00 | |
| 158.77 | |
| 0.00 | |
| £0.00 | |
| 1182.00 | |
| 52.33 | |
| £0.00 | |
| £0.00 | |
| 39.46 | |
| £419.00 | |
| £0.00 | |
| 926.05 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| £0.00 | |
| 216.06 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 0.00 | |
| 24.00 | |
| 354.79 | |
| 55.00 | |
| £15.59 | |
| 2000.00 | |
| 0.00 | |
| £5,443.05 | £62,193.04 |
| -£2,556.40 |
£5,837.58 £3,281.1
New Life Christan Fellowship Cashfow Fiscal Year 2023-2024
| May-23 | Jun-23 | Jul-23 | Aug-23 | Sep-23 | ||
|---|---|---|---|---|---|---|
| Opening balance | £2,619.57 | £5,213.54 | £4,452.79 | £7,003.29 | £6,805.23 | |
| RECEIPTS | ||||||
| Tithes & Offerings Cash | £955.20 | £490.08 | £1,234.99 | £377.07 | £440.85 | |
| Tithes & Offerings Bank | £2,289.30 | £1,450.90 | £1,968.76 | £1,913.87 | £1,747.06 | |
| BuildingContributions/Nehemiah | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Re. Magazine Sales | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Bookstore Sales | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Welfare Fund Collection | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Gift Aid | £1,849.79 | £70.00 | £1,093.41 | £793.59 | £443.97 | |
| Interest received- Savings account | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Faith Seed | £1,110.00 | £530.00 | £530.00 | £620.00 | £1,060.00 | |
| Other | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Subtotal | £6,204.29 | £2,540.98 | £4,827.16 | £3,704.53 | £3,691.88 | |
| PAYMENTS | ||||||
| Salaries | £1,344.35 | £1,344.65 | £1,344.65 | £1,344.65 | £1,344.65 | |
| Tax & NIC | £158.77 £158.77 £158.77 £158.87 |
£158.77 | ||||
| Council Tax | £0.00 | £0.00 | £0.00 | £62.00 | £0.00 | |
| other Room Hire | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Rent | £1,182.00 | £1,118.00 | £1,118.00 | £1,118.00 | £1,118.00 | |
| Electricity | £61.02 | £69.13 | £68.55 | £77.85 | £62.22 | |
| Insurance | £62.68 | £62.56 | £62.56 | £62.56 | £62.56 | |
| Water | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Stationery | £131.47 | £14.47 | £14.47 | £12.88 | £123.68 | |
| Gifts/Guests | £323.00 | £0.00 | £150.00 | £0.00 | £150.00 | |
| Accommodation + Food+ Travel Cost | £317.51 | £0.00 | £258.22 | £283.32 | £323.14 | |
| Social Fellowship | £1,029.35 | £220.84 | £331.40 | £600.54 | £374.78 | |
| Pastoral | £381.05 | £0.00 | £0.00 | £0.00 | £0.00 | |
| RunningCosts | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Buildinginvestment | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Conferences and Training | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Telephone | £184.64 | £220.59 | £238.43 | £171.72 | £163.13 | |
| Music & Praise Team | £51.64 | £0.00 | £0.00 | £0.00 | £60.00 | |
| PCCA/CCPAS | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Pension Scheme | £215.13 | £143.42 | £71.71 | £0.01 | £71.72 | |
| Loan | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Website | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Investments/Maintenance | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Acount Fees | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| Transport | £163.68 | £37.72 | £157.68 | £218.51 | £335.83 | |
| AOG Contributions | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | |
| Subscription | £15.59 | £15.59 | £15.59 | £17.18 | £17.18 | |
| Evangelism | £0.00 | £150.00 | £0.00 | £20.00 | £20.00 | |
| Other Misc Expenses | £207.07 | £70.00 | £0.00 | £54.00 | £0.00 |
| Subtotal | £3,610.32 | £3,301.73 | £2,276.57 | £3,902.59 | £3,890.34 | |
|---|---|---|---|---|---|---|
| Net Monthly Cashflow | £2,593.97 | -£760.75 | £2,550.50 | -£198.06 | -£198.46 | |
| Opening Balance Closing Balance |
£2,619.57 £5,213.54 |
£5,213.54 £4,452.79 |
£4,452.79 £7,003.29 £7,003.29 £6,805.23 |
£6,805.23 £6,606.77 |
| Oct-23 | Nov-23 | Dec-23 | Jan-24 | Feb-24 | Mar-24 | Apr-24 | Total |
|---|---|---|---|---|---|---|---|
| £6,606.77 | £9,120.28 | £10,217.97 | £9,574.08 | £10,222.06 | £11,995.17 | £12,148.96 | |
| £602.51 | £916.50 | £504.03 | £508.00 | £667.58 | £876.50 | £665.52 | |
| £2,991.46 | £1,883.73 | £1,721.25 | £2,000.00 | £1,872.43 | £1,927.92 | £2,360.75 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £1,350.85 | £322.46 | £886.66 | £855.31 | £720.63 | £786.49 | £509.29 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £970.00 | £460.00 | £1,010.00 | £940.05 | £996.00 | £160.00 | £1,160.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £5,914.82 | £3,582.69 | £4,121.94 | £4,303.36 | £4,256.64 | £3,750.91 | £4,695.56 | £51,594.76 |
| £2,689.29 | £0.00 | £2,689.10 | £1,354.58 | £0.00 | £1,354.58 | £1,354.58 | |
| £158.77 | £158.77 | £158.97 | £158.77 | £148.84 | £148.84 | £0.00 | |
| £61.00 | £62.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £1,118.00 | £1,118.00 | £1,118.00 | £1,140.00 | £1,118.00 | £1,118.00 | £1,118.00 | |
| £92.60 | £97.61 | £72.30 | £90.38 | £82.69 | £57.44 | £69.55 | |
| £62.56 | £62.56 | £62.56 | £62.56 | £62.56 | £0.00 | £61.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £40.03 | £12.88 | £12.88 | £20.87 | £97.16 | £5.49 | £60.46 | |
| £485.00 | £60.00 | £50.00 | £170.00 | £100.00 | £0.00 | £100.00 | |
| £533.13 | £369.56 | £183.17 | £139.77 | £352.40 | £433.32 | £525.63 | |
| £502.07 | £463.46 | £146.02 | £181.82 | £476.90 | £300.73 | £640.84 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £161.63 | £161.63 | £161.63 | £161.63 | £161.63 | £161.63 | £172.38 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | £71.72 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | |
| £379.47 | £161.37 | £194.37 | £47.97 | £280.75 | £323.69 | £203.47 | |
| £85.00 | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | £55.00 | |
| £17.18 | £17.18 | £17.18 | £17.18 | £17.18 | £15.59 | £18.77 | |
| £130.00 | £0.00 | £45.00 | £310.00 | £0.00 | £0.00 | £185.00 | |
| £53.46 | £0.00 | £37.00 | £0.00 | £0.00 | £0.00 | £30.00 |
| £3,401.31 | £2,485.00 | £4,765.83 | £3,655.30 | £2,483.53 | £3,597.12 | £2,595.70 | £39,965.34 |
|---|---|---|---|---|---|---|---|
| £2,513.51 | £1,097.69 | -£643.89 | £648.06 | £1,773.11 | £153.79 | £2,099.86 | |
| £6,606.77 £9,120.28 |
£9,120.28 £10,217.97 |
£10,217.97 £9,574.08 |
£9,574.08 £10,222.06 |
£10,222.06 £11,995.17 |
£11,995.17 £12,148.96 |
£12,148.96 £14,248.82 |