OpenCharities

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

2024-03-31-accounts

Trinity Baptist Church Finlay Road Gloucester GL4 6SE Registered Charity Number 1193524

End of Year Trustees Financial Annual Statements report and accounts 2023/2024

0

Trustees’ Annual Report for the period 1[st] April 2023 to 31[st] March 2024

Reference and administration details

Name/Registered Charity No. TRINITY BAPTIST CHURCH, GLOUCESTER 1193524

Charity’s principal address Finlay Road, Gloucester GL4 6SE

Names of the charity trustees who manage the charity:

Pastor Matthew Gamston

Pastor Stuart Harding

Mr Alan Gilmore - Secretary

Mr Adrian Brixey

Mr Martin Gamston

Mr Andrew Hurcum - Treasurer

Mr Richard Graves

Mr Nick Reeves

Mr Matthew Herd

Mr Robbie Pearce

Structure, governance and management

Trinity Baptist Church, Gloucester (‘the Church’) is constituted as a Charitable Incorporated Organisation registered with the Charity Commission in February 2021 under charity number 1193524. It is governed by a constitution document adopted on 31 January 2021.

This annual report covers the first full year of operation of the charity as a CIO as it took a considerable amount of time to arrange for the transfer of the church’s assets from the Baptist Union Corporation as holding trustees of the previous charitable unincorporate association (CUA). This transfer took place on 31[st] March 2023.

The trustees of the new CIO are those who transferred from the previous CUA and are those who are appointed to the offices of Elder (including Pastor) and Deacon in accordance with the Church Handbook. The positions of Church Secretary and Treasurer are appointed by the Trustees.

During this reporting period the charity trustees have been responsible for the general control and management of the charity. They have met formally five times.

1

The trustees include Matthew Gamston and Stuart Harding who serve as full-time (paid) co-pastors alongside Adrian Brixey and Alan Gilmore as elders who are responsible for spiritual oversight of the fellowship in accordance with the Constitution. Mr John Kerr resigned as an elder and co-pastor on 1[st] April 2023.

Objectives and Activities

Aims

The Aims of the charity are set out in the charity’s constitution document and are summarised as follows: (1) the advancement of the Christian faith in accordance with the Basis of Faith primarily, but not exclusively, within Gloucester and the surrounding neighbourhood; and (2) such other charitable purposes, as shall in the opinion of the members of the Church put into practice the Christian faith in accordance with the Basis of Faith, provided that the advancement of such purposes is undertaken in a manner that is consistent with the Church’s Doctrinal Distinctives and Ethical Statements as outlined in the Church Handbook.

Strategies in support of our Aims

Our strategies are: (1) To reach out to people in Gloucester with the good news of Jesus, enabling anyone regardless of age, race or religion to learn more about the Christian faith as taught in the Bible; (2) To build up the church members through Bible teaching in the context of prayerful mutual care so that we are equipped for active gracious involvement in the wider community, praying for opportunities to speak of Christ; (3) To support the spread of this good news globally.

In pursuing these strategies, the trustees have had regard to the guidance issued by the Charity Commission on public benefit and consider these to be of benefit to both Christians within the church and to the wider community as a whole.

Consideration of Risks

Three main areas of risk have been identified, and procedures put in place to mitigate these are as follows. 1) The charity closely monitors and manages its finances to ensure that funds are available for ongoing support of its objectives. 2) Appropriate insurance is in place to protect the charity from unexpected events. 3) DBS checks are made for all those who work with children or other vulnerable groups as part of the church’s safeguarding policy.

Activities and Achievements

The church’s activities are free of charge and in general are open to all to attend. These activities cover a wide age range, but the central focus is always on preaching and teaching the Word of God.

The morning and evening Sunday services are attended regularly by 140-160 people primarily from Gloucester. Those attending include both Christians and non-

2

Christians who enjoy the friendship and support of the church community. In recent years those attending have included a good number of internationals several of whom are refugees and asylum seekers. Visitors often remark how welcoming the church is. The services are also livestreamed on YouTube (with real-time and retrospective access through the church’s web-site www.tbcgloucester.org. for those who are unable to attend in person. There is normally a crèche and Sunday School for children up to Primary school year 2. Tea and coffee are always served after each service and once per month everyone is encouraged to stay for lunch together. After our evening church service, a young people’s group meeting is held to encourage fellowship and friendship while considering a Biblical response to the preaching of the day or to topics relevant to our society today. The programme of activities during the week is very full. There is “Little Fishes” toddler group on Monday mornings and “Pins and Needles” on Monday evenings. Both activities are focussed on the local community and run jointly by church volunteers alongside the White City Venture team (the local community organisation). Tuesday morning sees the Women’s group meet for Bible study and fellowship and an open coffee morning is held once per month to encourage links with the local community and build friendships. In the evening, there is an open and informal table tennis and games time for all ages. On Wednesday evenings there is JF for children aged 7-11 with Bible teaching, games, crafts and cooking. Once per month there is a Wednesday lunch for senior citizens attending the church. Thursday mornings is International Living Room, an informal English conversation class for those who wish to improve their English and become familiar with English culture. There is a light lunch and a Bible study held afterwards for any interested in getting to know more about the Christian faith.

On alternate Thursday evenings there is either a prayer time for everyone at the church or Small Groups (6 in total) meeting in members’ homes across the city to encourage fellowship, pray for one another and study the Bible together. Men’s socials and women’s breakfasts have also been held and these have been a chance to build friendships within the church and to invite others who have shown an interest in coming to our church. Various initiatives to celebrate Christmas and to share the Christmas message with the wider community took place. Over 1000 Christmas greetings cards were distributed to the community around the church inviting people to the two “Carols by candlelight” services on Sunday 10[th] and 17[th] December and then a “Carols in the Car Park” Service on Christmas Eve which proved very popular with the local community.

The co-pastors and elders oversee our spiritual care of the fellowship and others with links to the church. This includes pastoral visits and teaching/mentoring of young Christians and those interested in learning more about the Christian faith with opportunities taken for Bible study and prayer. However, more informal pastoral care is practised by many members of the church who also volunteer in contributing to the life of the wider community.

3

It would not be possible to accomplish this work without the hard work and service of all in the fellowship who give so much time and effort voluntarily to support the overall aims of the charity.

Financial review

The assets of the previous charity (CUA) transferred seamlessly to the new CIO on 31[st] March 2023. This required significant effort on the part of the treasurer and finance team working alongside our solicitors. Although the Baptist Union Corporation (BUC) are no longer the holding trustees for these assets, they still retain an interest in them through an “Ultimate trust” provision in the original trust deeds should the church no longer become capable of supporting itself. The property now under the exclusive control of the trustees of the CIO comprises the church building and related land in Finlay Road, Gloucester and a 50% interest in a manse property at 10 Viceroy Close, Gloucester. During the previous financial year (2022/23), the church’s 50% interest in its other manse property at 181 Linden Road was sold and the money assigned to a new separate “Manse fund” by the BUC in anticipation of the asset transfer taking place. This was recorded in last year’s report. The CIO trustees have undertaken to manage this fund and supply details of transactions to the BUC annually on an ongoing basis.

All the church’s cash assets have been transferred to the CIO and, in operating terms, new contracts have been agreed with various suppliers and utility providers and new letters of appointment provided to the church’s two co-pastors. The previous CUA will be closed in the next few months.

The legal fees associated with the asset transfer and establishment of the new CIO were considerable (around £12000) and, as a result, the General Fund balance dropped significantly during the financial year to an unacceptable level of cover (2 months). Measures to restore a healthy balance have been put in place through encouraging increased giving from members to this fund and a re-direction of giving from the Training Fund which has a very healthy balance at present.

The Legacy Fund did not receive any further bequests during the current financial year. Funds were used to make one-off changes to the church property to provide better study facilities for the co-pastors and to replace the carpet in the church.

Financial support for the church’s ministry beyond Gloucester has remained very encouraging. This has allowed the church to continue to support our partner churches in San Pedro in the Philippines and Northern India as well as many other missionary organisations.

4

Declaration

The Trustees declare that they have approved this annual report above and the annual accounts below.

Signed on behalf of the trustees:

Signature Alan Gilmore Alan Gilmore (Jan 1, 2025 11:23 GMT) Full name Andrew Hurcum Thomas Alan Gilmore Position Treasurer Elder Date 31/12/2024 31/12/2024

5

Independent account examiner’s statement for Trinity Baptist Church, Gloucester – Charity Number 1193524

Introduction

This is the first set of accounts as from 1[st] April 2023 – 31[st] March 2024 after the church became active as a CIO known as Trinity Baptist Church, Gloucester (1193524).

Respective responsibilities of the Trustees and the examiner

The charity’s trustees are responsible for the preparation of the accounts and they consider that an audit is not required for the year under section 144(2) of the Charities Act 2011 (the Charities Act) and that an independent examination is needed. It is my responsibility to:

Examine the accounts under section 145 of the Charities Act

to follow the procedures laid down in the general directions given by the Charity Commission (under section 145(5)(b) of the Charities Act, and to state whether particular matters have come to my attention.

Basis of the Independent Examiner’s statement

My examination was carried out in accordance with the general directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with these records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from the trustees concerning such matters. The procedures undertaken do not provide all the evidence that would be required for an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.

Independent examiner’s statement

In connection with my examination, no material matter has come to my attention which gives me cause to believe that in, any material respect:

Accounting records were not kept in accordance with section 130 of the Charities Act, or the accounts do not accord with the accounting records

I have come across no other matters in connection with the examination to which attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Date: 20[th] December 2024

Signed:

Stephen Hendy

Statement of Financial Activities

6

Unrestricted Restricted Endowment Total Prior year
funds funds funds funds total funds
Incoming resources
Incoming resources from - - - - -
generated funds
Voluntary income 45,527.56 8,717.50 - 54,245.06 -
Activities for generating funds - - - - -
Investment income - - - - -
Incoming resources from - - - - -
charitable activities
Other incoming resources 11,099.54 - - 11,099.54 -
Donations and Gifts - - - - -
Gift Aid Donations 98,902.29 24,437.00 - 123,339.29 -
Property Revaluations - - - - -
Total income 155,529.39 33,154.50 - 188,683.89 -
Resources used
Cost of generating funds - - - - -
Cost of generating voluntary income - - - - -
Fundraising trading cost of goods sold
-
- - - -
and other costs
Investment management costs - - - - -
Charitable activities 115,135.41 - - 115,135.41 -
Governance costs - - - - -
Other resources used - - - - -
Missionary Support 7,996.25 31,026.75 - 39,023.00 -
Church Running Costs 23,597.29 - - 23,597.29 -
Management and Administration 5,945.40 - - 5,945.40 -
Total expenditure 152,674.35 31,026.75 - 183,701.10 -
Net income / (expenditure) resources
before transfer
2,855.04 2,127.75 - 4,982.79 -
Transfers
Gross transfers between funds - in - - - - -
Gross transfers between funds - out - - - - -
Other recognised gains / losses
Gains/losses on investment assets - - - - -
Gains on revaluation, fixed assets,
charity's own use - - - - -
Net movement in funds 2,855.04 2,127.75 - 4,982.79 -
Total funds brought forward **456,827.58 ** 1,343,079.30 **- ** **1,799,906.88 ** 1,799,906.88
Total funds carried forward **459,682.62 ** 1,345,207.05 **- ** **1,804,889.67 ** 1,799,906.88

7

Represented by

Unrestricted
General Fund 12,599.64 - - 12,599.64 25,393.23
Designated
Christian Ministry Fund 20,372.04 - - 20,372.04 8,040.04
Fixtures & Fittings 2,040.24 - - 2,040.24 2,550.34
Legacy Funds 10,842.41 - - 10,842.41 23,406.19
Manse Property Fund 371,591.17 - - 371,591.17 365,476.67
Proceeds Of Sale Of Manse Fund - - - - -
Training Fund 42,237.12 - - 42,237.12 31,961.11
Restricted
Church Property Fund - 1,324,847.00 - 1,324,847.00 1,324,847.00
CMF Action International - 165.00 - 165.00 125.00
CMF Africa Inland Mission - 2,217.16 - 2,217.16 2,009.66
CMF Brixey A&A - 1,877.50 - 1,877.50 1,826.25
CMF Brixey A&A Trinity - (33.00) - (33.00) 2,137.00
CMF Cano L & P - 62.50 - 62.50 62.50
CMF Caring For Life - 400.00 - 400.00 989.00
CMF EMF Hil Matt - (175.00) - (175.00) -
CMF GBM Clay S - 1,706.25 - 1,706.25 1,162.50
CMF GBM General - 40.00 - 40.00 40.00
CMF GBM Jones G&S - 1,235.49 - 1,235.49 919.24
CMF Muhkia David - 2,401.27 - 2,401.27 725.02
CMF Open Doors - 12.75 - 12.75 (291.00)
CMF Reach Beyond Walker A&M - 12.50 - 12.50 12.50
CMF San Pedro SGCC - 2,017.63 - 2,017.63 1,211.38
CMF SASRA - 650.00 - 650.00 1,250.00
CMF Trinity EMW Camps - 5,461.50 - 5,461.50 3,492.25
CMF UFM - 287.50 - 287.50 287.50
CMF UFM Ball A&T - (300.00) - (300.00) -
CMF UFM Love A&J - 550.00 - 550.00 250.00
CMF UFM Ukraine - (3.75) - (3.75) (73.75)
CMF Wycliffe James L - 1,121.25 - 1,121.25 1,203.75
CMF Wycliffe Potter J&S - 653.50 - 653.50 893.50
Roof - - - - -
Total funds 459,682.62 1,345,207.05 - 1,804,889.67 1,799,906.88

8

Balance Sheet (Summary)

Balance Sheet (Summary)
As at
31/03/2024
As at
31/03/2023
Fixed assets
Tangible Assets
Current assets
Debtors
Cash At Bank And In Hand
Liabilities
Net current assets less current liabilities
Total assets less current liabilities
Liabilities
Total net assets less liabilities
Represented by
Unrestricted
Unrestricted - General Funds
Designated
Designated - Christian Ministry Fund
Designated - Fixtures & Fittings
Designated - Legacy Funds
Designated - Manse Property Fund
Designated - Training Fund
Restricted
Restricted - Church Property Fund
Restricted - CMF Action International
Restricted - CMF Africa Inland Mission
Restricted - CMF Brixey A&A
Restricted - CMF Brixey A&A Trinity
Restricted - CMF Cano L & P
Restricted - CMF Caring For Life
Restricted - CMF EMF Hil Matt
Restricted - CMF GBM Clay S
Restricted - CMF GBM General
Restricted - CMF GBM Jones G&S
Restricted - CMF Muhkia David
Restricted - CMF Open Doors
Restricted - CMF Reach Bynd Walker
A&M
Restricted - CMF San Pedro SGCC
Restricted - CMF SASRA
Restricted - CMF Trinity EMW Camps
Restricted - CMF UFM
Restricted - CMF UFM Ball A&T
Restricted - CMF UFM Love A&J
Restricted - CMF UFM Ukraine
Restricted - CMF Wycliffe James L
Restricted - CMF Wycliffe Potter J&S
1,486,891.96
1,488,167.20
1,486,891.96
1,488,167.20
-
3,878.00
317,997.71
307,861.68
317,997.71
311,739.68
-
-
317,997.71
311,739.68
1,804,889.67 1,799,906.88
-
-
1,804,889.67 1,799,906.88
12,599.64
25,393.23
20,372.04
8,040.04
2,040.24
2,550.34
10,842.41
23,406.19
371,591.17
365,476.67
42,237.12
31,961.11
1,324,847.00 1,324,847.00
165.00
125.00
2,217.16
2,009.66
1,877.50
1,826.25
(33.00)
2,137.00
62.50
62.50
400.00
989.00
(175.00)
-
1,706.25
1,162.50
40.00
40.00
1,235.49
919.24
2,401.27
725.02
12.75
(291.00)
12.50
12.50
2,017.63
1,211.38
650.00
1,250.00
5,461.50
3,492.25
287.50
287.50
(300.00)
-
550.00
250.00
(3.75)
(73.75)
1,121.25
1,203.75
653.50
893.50
-
-
317,997.71
311,739.68
1,804,889.67 1,799,906.88
-
-
1,804,889.67 1,799,906.88
12,599.64
25,393.23
20,372.04
8,040.04
2,040.24
2,550.34
10,842.41
23,406.19
371,591.17
365,476.67
42,237.12
31,961.11
1,324,847.00 1,324,847.00
165.00
125.00
2,217.16
2,009.66
1,877.50
1,826.25
(33.00)
2,137.00
62.50
62.50
400.00
989.00
(175.00)
-
1,706.25
1,162.50
40.00
40.00
1,235.49
919.24
2,401.27
725.02
12.75
(291.00)
12.50
12.50
2,017.63
1,211.38
650.00
1,250.00
5,461.50
3,492.25
287.50
287.50
(300.00)
-
550.00
250.00
(3.75)
(73.75)
1,121.25
1,203.75
653.50
893.50

9

Fund Totals Statement of Assets and Liabilities (by fund)

1,804,889.67 1,799,906.88

Fund Totals
Statement of Assets and Liabilities (by fund)
1,804,889.67 1,799,906.88
Balance
Previous
balance
Tangible Assets
310: Church Buildings Finlay Road
Church Property Fund
Restricted
1,324,847.00
1,324,847.00
1,324,847.00
1,324,847.00
312: Fixtures and Fittings
Legacy Funds
Designated
3,060.72
3,825.86
Fixtures & Fittings
Designated
2,040.24
2,550.34
5,100.96
6,376.20
314: Manse Vicecroy Close
Manse Property Fund
Designated
156,944.00
156,944.00
156,944.00
156,944.00
Tangible Assets
1,486,891.96
1,488,167.20
Cash At Bank And In Hand
410: CAF Bank Ltd
General Fund
Unrestricted
12,599.64
23,135.23
Christian Ministry Fund
Designated
20,372.04
7,945.04
Legacy Funds
Designated
7,781.69
19,580.33
Training Fund
Designated
42,237.12
31,671.11
CMF Action International
Restricted
165.00
120.00
CMF Africa Inland Mission
Restricted
2,217.16
1,997.16
CMF Brixey A&A
Restricted
1,877.50
1,578.75
CMF Brixey A&A Trinity
Restricted
(33.00)
2,032.00
CMF Trinity EMW Camps
Restricted
5,461.50
3,064.75
CMF Cano L & P
Restricted
62.50
62.50
CMF Caring For Life
Restricted
400.00
989.00
CMF EMF Hil Matt
Restricted
(175.00)
-
CMF GBM Clay S
Restricted
1,706.25
1,127.50
CMF GBM General
Restricted
40.00
40.00
CMF GBM Jones G&S
Restricted
1,235.49
896.74
CMF Muhkia David
Restricted
2,401.27
725.02
CMF SASRA
Restricted
650.00
1,200.00
CMF Open Doors
Restricted
12.75
(429.75)
CMF Reach Beyond Walker A&M
Restricted
12.50
12.50
CMF San Pedro SGCC
Restricted
2,017.63
1,196.38
CMF UFM
Restricted
287.50
287.50
CMF UFM Ball A&T
Restricted
(300.00)
-
CMF UFM Love A&J
Restricted
550.00
240.00
CMF UFM Ukraine
Restricted
(3.75)
(200.00)
CMF Wycliffe James L
Restricted
1,121.25
1,163.75
CMF Wycliffe Potter J&S
Restricted
653.50
893.50
103,350.54
99,329.01
417: BUC 1yr Fixed Interest Account
Manse Property Fund
Designated
-
58,432.67
-
58,432.67
418: Kingdom Bank Limited
Manse Property Fund
Designated
214,647.17
150,100.00
214,647.17
150,100.00
Cash At Bank And In Hand
317,997.71
307,861.68
1,324,847.00
1,324,847.00
1,324,847.00
1,324,847.00
3,060.72
3,825.86
2,040.24
2,550.34
5,100.96
6,376.20
156,944.00
156,944.00
156,944.00
156,944.00

10

Debtors

----- Start of picture text -----
||||| |---|---|---|---| |Z05: Accounts Receivable| |General Fund|Unrestricted|-|2,258.00| |Christian Ministry Fund|Designated|-|95.00| |Training Fund|Designated|-|290.00| |CMF Action International|Restricted|-|5.00| |CMF Africa Inland Mission|Restricted|-|12.50| |CMF Brixey A&A|Restricted|-|247.50| |CMF Brixey A&A Trinity|Restricted|-|105.00| |CMF Trinity EMW Camps|Restricted|-|427.50| |CMF GBM Clay S|Restricted|-|35.00| |CMF GBM Jones G&S|Restricted|-|22.50| |CMF SASRA|Restricted|-|50.00| |CMF Open Doors|Restricted|-|138.75| |CMF San Pedro SGCC|Restricted|-|15.00| |CMF UFM Love A&J|Restricted|-|10.00| |CMF UFM Ukraine|Restricted|-|126.25| |CMF Wycliffe James L|Restricted|-|40.00| |-| |3,878.00| |Debtors|-|3,878.00| |Grand Total|1,804,889.67|1,799,906.88|

----- End of picture text -----

Fund movement summary

----- Start of picture text -----
||||||||| |---|---|---|---|---|---|---|---| |Fund|Opening|Incoming|Outgoing|Transfers|Gains/Losses|Journals|Closing| |General| |Unrestricted|25,393.23|116,947.47|129,741.06|-|-|-|12,599.64| |Sub-totals|25,393.23|116,947.47|129,741.06|-|-|-|12,599.64| |CMF| |-|-|-| |Designated|8,040.04|20,159.50|7,827.50|20,372.04| |Sub-totals|8,040.04|20,159.50|7,827.50|-|-|-|20,372.04| |LEG| |-|-|-|-| |Designated|23,406.19|12,563.78|10,842.41| |Sub-totals|23,406.19|-|12,563.78|-|-|-|10,842.41| |CHURCH| |Restricted|1,324,847.00|-|-|-|-|-|1,324,847.00| |Sub-totals|1,324,847.00|-|-|-|-|-|1,324,847.00| |BUILD| |-|-|-|-| |Designated|365,476.67|6,114.50|371,591.17| |Sub-totals|365,476.67|6,114.50|-|-|-|-|371,591.17| |TRF| |-|-|-| |Designated|31,961.11|12,307.92|2,031.91|42,237.12| |Sub-totals|31,961.11|12,307.92|2,031.91|-|-|-|42,237.12| |FIXFIT| |Designated|2,550.34|-|510.10|-|-|-|2,040.24| |Sub-totals|2,550.34|-|510.10|-|-|-|2,040.24|

----- End of picture text -----

11

ACTINT

ACTINT
Restricted 125.00 40.00 - - - - 165.00
Sub-totals 125.00 40.00 - - - - 165.00
AFIM
Restricted 2,009.66 2,422.50 2,215.00 - - - 2,217.16
Sub-totals 2,009.66 2,422.50 2,215.00 - - - 2,217.16
BRIX
Restricted 1,826.25 6,930.00 6,878.75 - - - 1,877.50
Sub-totals 1,826.25 6,930.00 6,878.75 - - - 1,877.50
BRIXTRI
Restricted 2,137.00 3,830.00 6,000.00 - - - (33.00)
Sub-totals 2,137.00 3,830.00 6,000.00 - - - (33.00)
CAMPS
Restricted 3,492.25 6,443.25 4,474.00 - - - 5,461.50
Sub-totals 3,492.25 6,443.25 4,474.00 - - - 5,461.50
CANO
Restricted 62.50 - - - - - 62.50
Sub-totals 62.50 - - - - - 62.50
C4LIF
Restricted 989.00 1,000.00 1,589.00 - - - 400.00
Sub-totals 989.00 1,000.00 1,589.00 - - - 400.00
EMFHILL
Restricted - 125.00 300.00 - - - (175.00)
Sub-totals - 125.00 300.00 - - - (175.00)
GBMCLAY
Restricted 1,162.50 943.75 400.00 - - - 1,706.25
Sub-totals 1,162.50 943.75 400.00 - - - 1,706.25
GBMGEN
Restricted 40.00 - - - - - 40.00
Sub-totals 40.00 - - - - - 40.00
GBMJON
Restricted 919.24 1,156.25 840.00 - - - 1,235.49
Sub-totals 919.24 1,156.25 840.00 - - - 1,235.49
MUHK
Restricted 725.02 3,016.25 1,340.00 - - - 2,401.27
Sub-totals 725.02 3,016.25 1,340.00 - - - 2,401.27
SASRA
Restricted 1,250.00 1,485.00 2,085.00 - - - 650.00
Sub-totals 1,250.00 1,485.00 2,085.00 - - - 650.00
OPE
Restricted (291.00) 303.75 - - - - 12.75
Sub-totals (291.00) 303.75 - - - - 12.75

REAB

12

Restricted 12.50 - - - - - 12.50
Sub-totals 12.50 - - - - - 12.50
SGCC
Restricted 1,211.38 3,131.25 2,325.00 - - - 2,017.63
Sub-totals 1,211.38 3,131.25 2,325.00 - - - 2,017.63
UFM
Restricted 287.50 - - - - - 287.50
Sub-totals 287.50 - - - - - 287.50
UFMBALL
Restricted - - 300.00 - - - (300.00)
Sub-totals - - 300.00 - - - (300.00)
UFMLOVE
Restricted 250.00 300.00 - - - - 550.00
Sub-totals 250.00 300.00 - - - - 550.00
UFMUKR
Restricted (73.75) 70.00 - - - - (3.75)
Sub-totals (73.75) 70.00 - - - - (3.75)
WYCJAM
Restricted 1,203.75 1,357.50 1,440.00 - - - 1,121.25
Sub-totals 1,203.75 1,357.50 1,440.00 - - - 1,121.25
WYCPOTT
Restricted 893.50 600.00 840.00 - - - 653.50
Sub-totals 893.50 600.00 840.00 - - - 653.50
Totals 1,799,906.88 188,683.89 183,701.10 - - - 1,804,889.67

13

Analysis of income and expenditure

Total
**Unrestricted ** Designated Restricted Endowment **This year ** Last
year
INCOMING RESOURCES
Incoming resources from generated funds
017 - Fund Transfer - - - - - -
10010100 - NGA Auxiliary - - - - - -
Income
10010120 - NGA Fellowship - - - - - -
Gifts
10010130 - NGA General
Offerings
10,562.72 - - - 10,562.72 -
10010140 - NGA Informal 367.00 - - - 367.00 -
10010150 - NGA Other Income 1,253.66 725.00 - - 1,978.66 -
10010170 - NGA Roof - - - - - -
10030100 - HMRCGAR
General Offerings
16,611.76 - - - 16,611.76 -
10030170 - HMRCGAR Roof - - - - - -
20010100 - NGA Training - 2,424.17 - - 2,424.17 -
20030100 - HMRCGAR
Training
- 1,528.75 - - 1,528.75 -
40010100 - NGA CMF - 10,625.00 - - 10,625.00 -
40030100 - HMRCGAR CMF - 1,429.50 - - 1,429.50 -
50010100 - NGA Action
- - - - - -
International
50010110 - NGA Africa Inland
Mission
- - 145.00 - 145.00 -
50010130 - NGA Barnabas - - - - - -
50010150 - NGA Brixey - - 1,930.00 - 1,930.00 -
50010160 - NGA Brixey Trinity - - 400.00 - 400.00 -
50010170 - NGA Cano L&P - - - - - -
50010180 - NGA Caring For - - - - - -
Life
50010190 - NGA Centurion
- - - - - -
UFM
50010200 - NGA GBM Clay S - - - - - -
50010210 - NGA CWI - - - - - -
50010220 - NGA EMF General - - - - - -
50010230 - NGA EMF Hill M - - 25.00 - 25.00 -
50010240 - NGA Gaius Trust - - - - - -
50010250 - NGA GBM General - - - - - -
50010260 - NGA GBM Jones
G&S
- - 200.00 - 200.00 -
50010270 - NGA Home For
- - - - - -
Good
50010280 - NGA Suchy J&E - - - - - -
50010290 - NGA Latin Link - - - - - -
50010300 - NGA MERF - - - - - -
50010310 - NGA Mukhia D - - 642.50 - 642.50 -
50010320 - NGA Open Doors - - 285.00 - 285.00 -
50010330 - NGA Pastor Nelson - - - - - -
50010340 - NGA Ralevic E&J - - - - - -
50010350 - NGA Reach
- - - - - -
Beyond

14

50010360 - NGA San Pedro - - 342.50 - 342.50 -
50010370 - NGA SASRA - - 10.00 - 10.00 -
50010380 - NGA Trinity EMW
Camps
- - 1,264.00 - 1,264.00 -
50010390 - NGA UFM - - - - - -
50010400 - NGA UFM Love
- - - - - -
A&J
50010410 - NGA UFM Ball A&T - - - - - -
50010420 - NGA UFM Clarke S - - - - - -
50010430 - NGA UFM Ukraine - - 50.00 - 50.00 -
50010440 - NGA Wycliffe - - - - - -
James L
50010450 - NGA Pastor
- - - - - -
Training International
50010460 - NGA Care Sri
- - - - - -
Lanka
50010470 - NGA Wycliffe
Potter J&S
- - 200.00 - 200.00 -
50020270 - GA Home for Good - - - - - -
50030100 - HMRCGAR Act
Internationl
- - 10.00 - 10.00 -
50030110 - HMRCGAR Africa
Inland Mission
- - 355.50 - 355.50 -
50030130 - HMRCGAR
- - - - - -
Barnabas
50030140 - HMRCGAR Bethel
- - - - - -
Evangelical
50030150 - HMRCGAR Brixey - - 160.00 - 160.00 -
50030160 - HMRCGAR Brixey
Trinity
- - 570.00 - 570.00 -
50030170 - HMRCGAR Cano
- - - - - -
L&P
50030180 - HMRCGAR Caring - - - - - -
For Life
50030190 - HMRCGAR
- - - - - -
Centurion UFM
50030200 - HMRCGAR GBM
Clay S
- - 188.75 - 188.75 -
50030210 - HMRCGAR CWI - - - - - -
50030220 - HMRCGAR EMF
- - - - - -
General
50030230 - HMRCGAR EMF
- - - - - -
Hill M
50030240 - HMRCGAR Gaius
- - - - - -
Trust
50030250 - HMRCGAR GBM
- - - - - -
General
50030260 - HMRCGAR GBM
Jones G&S
- - 91.25 - 91.25 -
50030270 - HMRCGAR Home
- - - - - -
for Good
50030280 - HMRCGAR Suchy - - - - - -
J&E
50030290 - HMRCGAR Latin
- - - - - -
Link
50030300 - HMRCGAR MERF - - - - - -
50030310 - HMRCGAR Mukhia
D
- - 398.75 - 398.75 -

15

50030320 - HMRCGAR Open
Doors
- - 3.75 - 3.75 -
50030330 - HMRCGAR Pastor
- - - - - -
Nelson
50030340 - HMRCGAR Ralevic
- - - - - -
E&J
50030350 - HMRCGAR Reach
- - - - - -
Beyond
50030360 - HMRCGAR San
Pedro
- - 373.75 - 373.75 -
50030370 - HMRCGAR
SASRA
- - 275.00 - 275.00 -
50030380 - HMRCGAR Trinity
EMW Camps
- - 509.25 - 509.25 -
50030390 - HMRCGAR UFM
Love A&J
- - 60.00 - 60.00 -
50030400 - HMRCGAR UFM
- - - - - -
Ball A&T
50030410 - HMRCGAR UFM
- - - - - -
Clarke S
50030420 - HMRCGAR UFM - - - - - -
50030430 - HMRCGAR
- - - - - -
Ukraine
50030440 - HMRCGAR
Wycliffe James L
- - 227.50 - 227.50 -
50030450 - HMRCGAR Pastor
- - - - - -
Training International
50030460 - HMRCGR Care Sri
- - - - - -
Lanka
50030470 - HMRCGR Wycliffe
Potter J&S - - - - - -
Incoming resources from
generated funds Totals 28,795.14 16,732.42 8,717.50 - 54,245.06 -
Incoming resources from charitable activities
Incoming resources from
charitable activities Totals - - - - - -
Other incoming resources
10010110 - Bank Interest 185.04 6,114.50 - - 6,299.54 -
10010160 - Rental Income 4,800.00 - - - 4,800.00 -
Other incoming resources
Totals

4,985.04
6,114.50 - - 11,099.54 -
Donations and Gifts
Donations and Gifts Totals - - - - - -

16

Gift Aid Donations
10020100 - GA General Offerings 83,167.29 - - - 83,167.29 -
10020110 - GA Legacy - - - - - -
10020170 - GA Roof - - - - - -
20020100 - GA Training - 7,630.00 - - 7,630.00 -
40020100 - GA CMF - 8,105.00 - - 8,105.00 -
50020100 - GA Action International - - 30.00 - 30.00 -
50020110 - GA Africa Inland Mission - - 1,922.00 - 1,922.00 -
50020130 - GA Barnabas - - - - - -
50020150 - GA Brixey - - 4,840.00 - 4,840.00 -
50020160 - GA Brixey Trinity - - 2,860.00 - 2,860.00 -
50020170 - GA Cano L&P - - - - - -
50020180 - GA Caring For Life - - 1,000.00 - 1,000.00 -
50020190 - GA Centurion UFM - - - - - -
50020200 - GA GBM Clay S - - 755.00 - 755.00 -
50020210 - GA CWI - - - - - -
50020220 - GA EMF General - - - - - -
50020230 - GA EMF Hill M - - 100.00 - 100.00 -
50020240 - GA Gaius Trust - - - - - -
50020250 - GA GBM General - - - - - -
50020260 - GA GBM Jones G&S - - 865.00 - 865.00 -
50020280 - GA Suchy J&E - - - - - -
50020290 - GA Latin Link - - - - - -
50020300 - GA MERF - - - - - -
50020310 - GA Mukhia D - - 1,975.00 - 1,975.00 -
50020320 - GA Open Doors - - 15.00 - 15.00 -
50020330 - GA Pastor Nelson - - - - - -
50020340 - GA Ralevic E&J - - - - - -
50020350 - GA Reach Beyond - - - - - -
50020360 - GA San Pedro - - 2,415.00 - 2,415.00 -
50020370 - GA SASRA - - 1,200.00 - 1,200.00 -
50020380 - GA Trinity EMW Camps - - 4,670.00 - 4,670.00 -
50020390 - GA UFM - - - - - -
50020400 - GA UFM Love A&J - - 240.00 - 240.00 -
50020410 - GA UFM Ball A&T - - - - - -
50020420 - GA UFM Clarke S - - - - - -
50020430 - GA UFM Ukraine - - 20.00 - 20.00 -
50020440 - GA Wycliffe James L - - 1,130.00 - 1,130.00 -
50020450 - GA Pastor Training International - - - - - -
50020460 - GA Care Sri Lanka - - - - - -
50020470 - GA Wycliffe Potter J&S - - 400.00 - 400.00 -
Gift Aid Donations Totals **83,167.29 ** 15,735.00 24,437.00 **- ** 123,339.2
9
-
Property Revaluations
Property Revaluations Totals - - - - - -
Incoming resources Grand totals **116,947.47 ** 38,581.92 33,154.50 **- ** 188,683.8
9
-

17

RESOURCES USED
Cost of generating funds
Cost of generating funds Totals - - - - - -
Charitable activities
10040110 - Auxiliary Costs 935.74 - - - 935.74 -
10040120 - Book Audio Purchases 1,010.78 - - - 1,010.78 -
10040130 - Church Repairs 2,110.51 11,798.64 - - 13,909.15 -
10040140 - Church Utilities 10,533.39 - - - 10,533.39 -
10040170 - Fellowship Support 488.05 - - - 488.05 -
10040190 - Food Costs 2,244.31 - - - 2,244.31 -
10040200 - Generation Now Support - - - - - -
10040210 - Informal Expenditure - - - - - -
10040250 - Professional Fees 3,652.72 - - - 3,652.72 -
10050110 - Stipend Matt Gamston 19,764.73 - - - 19,764.73 -
10050120 - Stipend Stuart Harding 22,971.77 - - - 22,971.77 -
10050210 - Tax NI Matt Gamston 3,748.63 - - - 3,748.63 -
10050220 - Tax NI Stuart Harding 4,358.75 - - - 4,358.75 -
10050300 - Pension Contribution - NEST M
Gamston
980.04 - - - 980.04 -
10050310 - Pension Contribution - NEST TBC
M Gamsto
3,000.00 - - - 3,000.00 -
10050410 - Pastor's Book Fund Matt Gamston - - - - - -
10050420 - Pastor's Book Fund Stuart Harding 210.83 - - - 210.83 -
10050510 - Rent Sudbrook 10,300.00 - - - 10,300.00 -
10050520 - Rent Ashmore Road 9,150.00 - - - 9,150.00 -
10050530 - Rent Elmbridge Road - - - - - -
10050620 - Council Tax Matt Gamston 1,815.41 - - - 1,815.41 -
10050630 - Council Tax Stuart Harding 1,948.00 - - - 1,948.00 -
10050720 - Manse Utilities Matt Gamston 599.10 - - - 599.10 -
10050730 - Manse Utilities Stuart Harding 1,262.65 - - - 1,262.65 -
10050810 - Mobile Matt Gamston 186.00 - - - 186.00 -
10050820 - Phone Broadband Stuart Harding 238.20 - - - 238.20 -
10060200 - Manse Repairs Linden Road - - - - - -
10060210 - Manse Repairs Rumsey Close - - - - - -
10060230 - Manse Repairs Elmbridge Road - - - - - -
20050900 - Rent Viceroy Close - - - - - -
20060100 - Training Costs - 1,827.16 - - 1,827.16 -
20080100 - Rumsey Close Costs - - - - - -
Charitable activities Totals **101,509.61 ** 13,625.80 - - 115,135.41 -
Governance costs
Governance costs Totals
- - - - - -
Other resources used
Other resources used Totals
- - - - - -
Missionary Support
40040100 - Support for CMF - 7,827.50 - - 7,827.50 -
50040100 - Support for Action International - - - - - -
50040110 - Support for Africa Inland Mission - - 2,215.00 - 2,215.00 -
50040130 - Support for Barnabas - - - - - -
50040150 - Support for Brixey 168.75 - 6,878.75 - 7,047.50 -
50040160 - Support for Brixey Trinity - - 6,000.00 - 6,000.00 -
50040170 - Support for Cano L & P - - - - - -
50040180 - Support for Caring For Life - - 1,589.00 - 1,589.00 -
50040200 - Support for GBM Clay S - - 400.00 - 400.00 -
50040220 - Support for EMF General - - - - - -
50040230 - Support for EMF Hill M - - 300.00 - 300.00 -
50040250 - Support for GBM General - - - - - -

18

50040260 - Support for GBM Jones G&S - - 840.00 - 840.00 -
50040270 - Support for Home for Good - - - - - -
50040310 - Support for Mukhia D - - 1,340.00 - 1,340.00 -
50040320 - Support for Open Doors - - - - - -
50040330 - Support for Pastor Nelson - - - - - -
50040340 - Support for Ralevic E&J - - - - - -
50040350 - Support for Reach Beyond - - - - - -
50040360 - Support for San Pedro - - 2,325.00 - 2,325.00 -
50040370 - Support for SASRA - - 2,085.00 - 2,085.00 -
50040380 - Support for Trinity EMW Camps - - 4,474.00 - 4,474.00 -
50040390 - Support for UFM A&J Love - - - - - -
50040400 - Support for UFM A&T Ball - - 300.00 - 300.00 -
50040410 - Support for UFM Clarke S - - - - - -
50040420 - Support for UFM - - - - - -
50040430 - Support for UFM Ukraine - - - - - -
50040440 - Support for Wycliffe James L - - 1,440.00 - 1,440.00 -
50040450 - Support for Pastor Training - - - - - -
Internationa
50040460 - Support for Care Sri Lanka - - - - - -
50040470 - Support for Wycliffe Potter J&S - - 840.00 - 840.00 -
Missionary Support Totals 168.75 7,827.50 31,026.75 - 39,023.00 -
Church Running Costs
10040100 - Advertising 342.69 - - - 342.69 -
10040150 - Cleaning Materials 1,216.67 - - - 1,216.67 -
10040160 - Equipment 1,001.00 - - - 1,001.00 -
10040180 - FIEC Membership Fee 1,548.00 - - - 1,548.00 -
10040220 - Insurance 1,803.71 - - - 1,803.71 -
10040230 - Other Expenses 15,221.07 - - - 15,221.07 -
10040260 - Travel Costs 1,654.40 204.75 - - 1,859.15 -
10040270 - Visiting Speakers 605.00 - - - 605.00 -
10040280 - DBS Checks - - - - - -
10070100 - Roof Costs - - - - - -
Church Running Costs Totals 23,392.54 204.75 - - 23,597.29 -
Management and Administration
10040240 - Printing and Stationery 4,670.16 - - - 4,670.16 -
289 - Depreciation - 1,275.24 - - 1,275.24 -
Management and Administration Totals 4,670.16 1,275.24 - - 5,945.40 -
Resources used Grand totals **129,741.06 ** 22,933.29 31,026.75 - 183,701.10 -

19