| Receipts | ||
|---|---|---|
| Donations and |
tax refunds | |
| Investment income |
||
| Grants | ||
| Income from sales | ofassets | |
| Total Receipts | ||
| Payments | ||
| Reaching the | Community | |
| Church costs | ||
| Mission grants | ||
| Staff costs | ||
| Facilities | ||
| Asset purchases | ||
| Paying down liabilities |
||
| Total Payments | ||
| Net Receipts | ||
| Transfers between |
funds | |
| Net movement in |
funds | |
| Total cash funds | b/f (at 1 April 2022) | |
| Total cash funds | c/f (at31 March 2023) | |
| The notes on pages 3to 5form an integral | part ofthese accounts. |
| or th | e financial | year ende | d 31 Marc | h 2023 | |
|---|---|---|---|---|---|
| Notes | Unrestricted | Designated | Restricted | Total | Total |
| funds | funds | funds | FY23 | FY22 | |
| 95,312 | 7,582 | 102,895 | 99,094 | ||
| 11,198 | 6,684 | 17,882 | 23,099 | ||
| 0 | 0 | 1,000 | |||
| 106,511 | 6,684 | 7,582 | 120,777 | 123,192 | |
| 106,511 | 6,684 | 7,582 | 120,777 | 123,192 | |
| 2,905 | 3,369 | 6,274 | 7,612 | ||
| 9,568 | 9,568 | 7,997 | |||
| 12,112 | 438 | 12,549 | 21,179 | ||
| 81,350 | 81,350 | 81,262 | |||
| 12,508 | 3,686 | 16,193 | 22,624 | ||
| 118,442 | 3,686 | 3,807 | 125,935 | 140,674 | |
| 118,442 | 3,686 | 3,807 | 125,935 | 140,674 | |
| (11,932) | 2,998 | 3,775 | (5,158) | (17,481) | |
| 3,600 | 1,100 | 2,500 | |||
| (8,332) | 1,898 | 1,275 | (5,158) | (17,481) | |
| 22,997 | 39,953 | 2,623 | 65,573 | 83,056 | |
| 14,666 | 41,851 | 3,899 | 60,415 | 65,573 |
| CAVERSHAM | As at | 31 March 2 | 023 | |||||
|---|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Designated | Restricted | Total | Total | |||
| funds | funds | funds | FY23 | FY22 | ||||
| Cash funds | ||||||||
| Bank and cash | 9,693 | 28,155 | 3,499 | 41,346 | 46,531 | |||
| Investment assets |
13,696 | 13,696 | 14,212 | |||||
| Debtors | 5,074 | 400 | 5,474 | 4,831 | ||||
| Total cash funds | 14,767 | 41,851 | 3,899 | 60,517 | 65,573 | |||
| Assets retained for the charity's | own | use | ||||||
| Land and buildings | 310,000 | 800,000 | 1,110,000 | 1,110,000 | ||||
| Computers and other equipment |
7,908 | 7,908 | 7,908 | |||||
| Total assets retained for the charity's | own use | 7,908 | 310,000 | 800,000 | 1,117,908 | 1,117,908 | ||
| Total assets | 22,675 | 351,851 | 803,899 | 1,178,425 | 1,183,481 | |||
| Liabilities | (101) | 0 | (101) | 0 | ||||
| Total net assets | 22,574 | 351,851 | 803,899 | 1,178,324 | 1,183,481 |
| Donations and tax refunds |
|||||
|---|---|---|---|---|---|
| Unrestdcted | Designated | Restricted | Total | Total | |
| funds | funds | funds | FY23 | FY22 | |
| Donations | 79,783 | 6,496 | 86,279 | 82,402 | |
| Tax refunds | 15,529 | 1,086 | 16,615 | 16,692 | |
| Total | 95,312 | 0 | 7,582 | 102,895 | 99,094 |
| Investment income |
|||||
|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Total | Total | |
| funds | funds | funds | FY23 | FY22 | |
| Bank interest | |||||
| Income from other investments | 398 | (516) | (118) | 1,499 | |
| Rental income | 10,800 | 7,200 | 18,000 | 21,600 | |
| Total | 11,198 | 6,684 | 17,882 | 23,099 |
| Unrestricted | Designated | Restncted | Total | Total | |
|---|---|---|---|---|---|
| funds | funds | funds | FY23 | FY22 | |
| Operation Mobilisation |
7,835 | 7,835 | 9,996 | ||
| People International | 2,450 | 2,450 | 4,200 | ||
| Newfrontiers/Catalyst/Commission | 438 | 438 | 4,475 | ||
| Naomi House | 302 | 302 | 1,858 | ||
| Aggregated other grants less than 21,000 |
1,525 | 1,525 | 650 | ||
| Total | 12,112 | 438 | 12,549 | 21,179 |
| Staff costs and trustee expenses | |||||
|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Total | Total | |
| funds | funds | funds | FY23 | FY22 | |
| Salaries | 72,726 | 72,726 | 72,072 | ||
| Social security costs | 1,991 | 1,991 | 2,622 | ||
| Pension costs | 6,633 | 6,633 | 6,568 | ||
| Total | 81,350 | 81,350 | 81,262 |
| Fund | Contributions | Reaching the | Building | Care | Total |
|---|---|---|---|---|---|
| Fund | Community | Fund | Fund | ||
| Fund | |||||
| Balance as at 1st April 2022 | 426 | 1,052 | 0 | 1,145 | 2,623 |
| incoming resources |
1,506 | 588 | 1,250 | 4,239 | 7,582 |
| Resources expended | (1,266) | (1,640) | (3,401) | (6,307) | |
| Balance as at 31st March 2023 | 665 | 1,250 | 1,983 | 3,899 |
| Fund | Church |
|---|---|
| Buildings Fund |
|
| Balance as at 1st April 2022 | 800,000 |
| Incoming resources |
|
| Resources expended | |
| Balance as at 31st March 2023 | 800,000 |
| Fund | General | Property | Total | ||
|---|---|---|---|---|---|
| Reserves | Fund | ||||
| Balance as | at 1st April 2022 | 39,212 | 310,740 | 349,953 | |
| Incoming | resources | (516) | 9,700 | 9,184 | |
| Resources | expended | (7,286) | (7,286) | ||
| Balance as | at 31st March 2023 | 38,696 | 313,155 | 351,851 | |
| Represented | by: | ||||
| Bank and | cash | 25,000 | 3,155 | 28,155 | |
| Investment | assets | 13,696 | 13,696 | ||
| Land and | Buildings | 310,000 | 310,000 | ||
| Liabilities | |||||
| Balance as | at 31st March 2023 | 38,696 | 313,155 | 351,851 |