| 2020 | RECEIPTS | 2021 | |||
|---|---|---|---|---|---|
| E | General Giving | E | |||
| 67517 | General Offerings - Gift Aided | 78278 | |||
| 12283 | General Offering - Non | Gift Aided | 9488 | ||
| 17876 | HMRC (Gift Aid on donations) | 10157 | |||
| 658 | Missionary Fund Offerings |
180 | |||
| 98103 | |||||
| Receipts from Activities | |||||
| 300 | YoUnite contributions | ||||
| 126 | Toddlers' Group Gifts |
||||
| 426 | |||||
| Specified Gifts | |||||
| 912 | Gifts specified for work | in Russia | 1064 | ||
| 600 | Gifts specified for work | in Finland | 600 | ||
| 600 | Gifts specified for retired missionaries | 600 | |||
| 420 | Food Bank | 340 | |||
| 450 | Good News Camps | 0 | |||
| 0 | Welfare Gifts | 260 | |||
| 2982 | |||||
| Miscellaneous Income |
|||||
| 5000 | Bequest | 0 | |||
| 315 | Speaker fees paid for Emmanuel | visiting | speaker | 0 | |
| 40 | Contributions towards |
Ladies Christmas | Craft | 192 | |
| 29 | Interest | 4 | |||
| 0 | Youth Away Day contributions/gifts | 2405 | |||
| 0 | Gifts for use ofbuilding | 400 | |||
| 5384 | |||||
| 107126 | TOTAL RECEIPTS | 103968 |
| 2020 | PAYMENTS | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| E | E | ||||||||
| Payroll | |||||||||
| 60947 | Salary payments | 38609 | Note 4 | ||||||
| 3134 | Employer's pension |
contributions | 2904 | ||||||
| 565 | Employer's Nl |
192 | |||||||
| 41705 | |||||||||
| Pastoral Expenses | |||||||||
| 1380 | Ministerial Training courses/conferences |
195 | |||||||
| 2300 | Relocation Expenses | 100 | |||||||
| 497 | Expenses ofoffice | 392 | |||||||
| 7000 | Loan for house purchase | 0 | |||||||
| 2000 | Accommodation | costs | 21600 | ||||||
| 13177 | 22287 | ||||||||
| 150 | Pulpit Supply | 350 | |||||||
| Missionaries | |||||||||
| 8600 | Missionary Giving |
8050 | Note 5 | ||||||
| 0 | Gifts to support | UK churches | 4500 | ||||||
| 500 | UCCF Relay | 1000 | |||||||
| 9100 | 13550 | ||||||||
| Church Building | Maintenance | and | Servicing | ||||||
| 2408 | General Repairs |
and Maintenance | 541 | ||||||
| 3597 | Heating, Ughting |
and | Water | 3175 | |||||
| 0 | Manse Council Tax | 719 | |||||||
| 1856 | Church Insurance |
1912 | |||||||
| 7861 | 6347 | ||||||||
| Church activities | |||||||||
| 59 | BANG | 0 | |||||||
| 99 | YoUnite | 203 | |||||||
| 6 | Toddlers | 35 | |||||||
| 157 | Sunday School | 112 | |||||||
| 324 | Church Away Day | 0 | |||||||
| 0 | Youth Weekend | Away | 2798 | ||||||
| 100 | Llanmadoc Weekend | Away | 0 | ||||||
| 294 | Books | 295 | |||||||
| 141 | Refreshments, (including |
student | lunches) | 82 | |||||
| 0 | Member/officers | conferences/training | 270 | ||||||
| 29 | Mens' Breakfast | 0 | |||||||
| 105 | Girls Group | 0 | |||||||
| 1314 | 3795 |
| 1jANUARY | 1jANUARY | 2021TO31DECEMB | ER2021 | ||
|---|---|---|---|---|---|
| PAYMENTS CONTINUED | |||||
| 2020 | 2021 | ||||
| f | Church Outreach | f | |||
| 768 | Christmas Outreach |
642 | |||
| 0 | Easter Outreach | 0 | |||
| 230 | Food Bank | 440 | |||
| 18 | Community Cafe |
296 | |||
| 1016 | 1378 | ||||
| Overseas Aid and Support | |||||
| 600 | Gifts for Wilhelmsson | support | 600 | ||
| 1266 | Gifts for Sian Leaves | support | 1064 | ||
| 327 | Gifts for Compassion | Child | Sponsorship | 336 | |
| 2193 | |||||
| Capital Projects | 3920 | Note 8 | |||
| 2605 | Church equipment purchase 8 maintenance |
||||
| f | General Administration | f | |||
| 934 | Advertising, Photocopying, |
Printing | 668 | ||
| 0 | Broadband | 352 | |||
| 247 | CCLI Music License &music software | 257 | |||
| 920 | FIECsubscriptions | 1000 | |||
| 129 | Safeguarding subscription |
&DBSchecks | 405 | ||
| 300 | AECW Donations | 300 | |||
| 60 | Bank Charges | 98 | |||
| 2590 | |||||
| f | Miscellaneous | f | |||
| 300 | Welfare Fund payments | 211 | |||
| 101 | Leaving gifts | 100 | |||
| 43 | Minibus expenses | 0 | |||
| 311 | |||||
| 103897 | PAYMENTS | 101323 | |||
| 3229 | SURPLUS/ DEFICIT FOR YEAR | 2645 | |||
| 52185 | OPENING | BALANCE | 55414 | ||
| CLOSING | BALANCE | 58059 | Notes 1&2 |
| 1) Fund | Bala | nces | E | ||||||
| Opening | Balance | 01/01/2021 | 55414 | ||||||
| Receipts | in | 2021 | 103968 | ||||||
| 159382 | |||||||||
| Payments | in 2021 | 101323 | |||||||
| Closing | Balance 31/12/2021 | 58059 | |||||||
| Current | Account | Balance at 31/12/2021 | 22234 | ||||||
| Deposit | Account | Balance at 31/12/2021 | 35230 | ||||||
| 57464 | |||||||||
| Less outstanding | cheques | 110 | |||||||
| Plus cash | in | transit | 705 | ||||||
| 58059 | |||||||||
| General | Fund Balance 31/12/21 | 58059 | |||||||
| Missionary | Fund | Balance 31/12/21 | 0 | ||||||
| 58059 | |||||||||
| 2)Movement | in funds | ||||||||
| GeneralFund | Missionary | Fund | Total | ||||||
| E | E | f | |||||||
| Opening | Balance | ||||||||
| 1/1/21 | 55414 | 0 | 55414 | ||||||
| Receipts | in year | 101524 | 2444 | 103968 | |||||
| Payments | in | year | 91609 | 9714 | 101323 | ||||
| Transfer | to/from | ||||||||
| general fund | -7270 | 7270 | 0 | ||||||
| Closing Balance | |||||||||
| 31/12/21 | 58059 | 0 | 58059 |
| 5)Missionary | Giving | ||||
|---|---|---|---|---|---|
| 2020 | 2021 | ||||
| E | g | ||||
| 3800 | Support ofretired missionaries | 3800 | |||
| 950 | UFM (India) | 600 | |||
| 1450 | UFM (France) | 1200 | |||
| 250 | UFM (Brazil) | 0 | |||
| 450 | UFM (Iranians in UK) |
0 | |||
| 0 | Grace Baptist Mission | (Colombia) | 1500 | ||
| 0 | Slavic Gospel Association | 250 | |||
| 250 | Open Doors | 250 | |||
| 0 | Romanian Ministries |
250 | |||
| 0 | Cardiff Metropolitan | University | Christian | Union | 200 |
| 1266 | Operation Mobilisation |
1064 | |||
| 900 | Church Work Finland | 600 | |||
| 250 | New Tribes Mission | 0 | |||
| 250 | People International | 0 | |||
| 300 | Christian Institute |
0 | |||
| 650 | Good News Camps | 0 | |||
| 10766 | 9714 |
| ofthe assets is restricted |
|||||
|---|---|---|---|---|---|
| Equipment | 8a | Signage | |||
| Cost (g) | Asset | Basis | Year bought | ||
| 980 | Church laptop | Historic Cost | 2021 | ||
| 220 | Petrol Lawnmower | Historic Cost | 2021 | ||
| 114 | Poster Board Stand | Historic Cost | 2021 | ||
| 125 | 2kw Panel Heater | Historic Cost | 2021 | ||
| 560 | Intruder Alarm |
Historic Cost | 2021 | ||
| 2227 | Defibrillator | Historic Cost | 2020 | ||
| 288 | External Signs | Historic Cost | 2020 | ||
| 113 | AV50watt amplifier | Historic Cost | 2019 | ||
| 265 | Wireless Headset | Historic Cost | 2019 | ||
| 360 | Yamaha Channel | Mixer | Historic Cost | 2019 | |
| 150 | Christmas Ughting |
Displays (4) | Historic Cost | 2019 | |
| 150 | Video Camera | Historic Cost | 2019 | ||
| 150 | Fridge | Historic Cost | 2018 | ||
| 8009 | Sound System | Historic Cost | 2018 | ||
| 210 | Coffee Tables | Historic Cost | 2018 | ||
| 126 | Coffee machine | Historic Cost | 2017 | ||
| 345 | Replacement ZIP |
boiler | Historic Cost | 2017 | |
| 274 | Church laptop | Historic Cost | 2016 | ||
| 120 | Microsoft Office suite | Historic Cost | 2016 | ||
| 369 | Baptistry Heater | Historic Cost | 2016 | ||
| 162 | Church banner | Historic Cost | 2016 | ||
| 270 | Lectern | Historic Cost | 2016 | ||
| 123 | Wheelchair | Historic Cost | 2016 |