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

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