| General | Designated | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds f |
Funds f |
Funds f. |
2021 f |
2020f | |||||
| income receipts | |||||||||
| Donations | 90,876 | 25,261 | 116,136 | 102,306 | |||||
| Gift aid receipts | 9,552 | 700 | 10,252 | 16,804 | |||||
| Government grants |
7,892 | 7,892 | 10,112 | ||||||
| Coffee shop | 5,153 | 5,153 | 10,631 | ||||||
| Use af halls | 396 | 396 | 4,330 | ||||||
| Charitable activities |
250 | 250 | 240 | ||||||
| Interest received | 53 | 53 | 167 | ||||||
| Other | 10 | ||||||||
| 114172 | 25,961 | 140132 | 144,600 | ||||||
| Capital and similar receipts | |||||||||
| Sale of fixed assets | 400 | ||||||||
| 400 | |||||||||
| Totalreceipts | |||||||||
| Psymenfs | |||||||||
| Payments in relation activities undertaken directly |
to | charitable | 124,719 | 18,704 | 143,423 | 118,055 | |||
| Grants paid in activities underlaken |
relation to by others |
chantable | 11,005 | 4,416 | 15,420 | 9,674 | |||
| Total payments | |||||||||
| Net of receipts transfers |
/ (payments) |
before | (21,151) | 2,841 | (18,311} | 16,871 | |||
| Transfers between |
funds | ||||||||
| Net movement in funds |
(21,151) | 2,841 | (18,311) | 16,871 | |||||
| Cash funds as at | last year end | 81,138 | 9,520 | 90,658 | 73,787 | ||||
| Cash funds at this | year end |
| UggffBN)IBLEIO8)ff | UggffBN)IBLEIO8)ff | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| General | Designated | Reslncled | Total | Total | |||||||||
| fends 6 |
funds 6 |
Funds | 202if | 2020 f |
|||||||||
| Payments ln relation to char)table |
activities | undertaken | directly | ||||||||||
| Employment costs {excluding coffee shop |
and cleaning) | 65271 | 10,704 | 75,975 | 59,082 | ||||||||
| Coffee Shop Expenditure | (Inwudmg | salaries) | 19737 | 19.737 | 20,594 | ||||||||
| Repmrs, maintenance |
and equlpmenl | (including | salwies) | 17068 | 17,068 | 13,241 | |||||||
| U tiltties | 9,024 | 9,024 | 'I0,990 | ||||||||||
| Church activities | 4,930 | 4,930 | 5.491 | ||||||||||
| Irlstllance | 2,150 | 2,150 | 2.105 | ||||||||||
| Catering | '37 | 3? | 224 | ||||||||||
| Websile experwe | 990 | 990 | 1.020 | ||||||||||
| Children &youth work |
989 | 9MI | 496 | ||||||||||
| Bank charges | 180 | 180 | 358 | ||||||||||
| Administration, oifics |
expenses | and | subsmipgons | 1,580 | 1,580 | 3,172 | |||||||
| Governance costs |
1,320 | 1,320 | 1,274 | ||||||||||
| Other | 1,442 | 1,442 | |||||||||||
| Relocation expenses | for | new pastor | ~124719 | 8,000 18704 |
8,000 ~143423 |
~I18055 | |||||||
| 8 | Grants and gifts paid to | others | |||||||||||
| Grants for insfiiulions. | |||||||||||||
| Malawi Borehole Donation | |||||||||||||
| The Messengers | 1f00 | 1 200 | 1,200 | ||||||||||
| The Cube | 1,200 | 1 206 | 1,200 | ||||||||||
| Other organlsations | under f1,000 | 2900 | 2 500 | I.ON | |||||||||
| Grants for rndividusfs | |||||||||||||
| Missionary Support |
6,105 | 6 105 | 9,000 | ||||||||||
| ~ardship i relief of | poverty | ~ft 005 | 4,4'I6 ~4416 |
4416 15420 |
274 ~874 |
| 5 | Movement of |
funds | Operung | Closlrtg | |||||
|---|---|---|---|---|---|---|---|---|---|
| balance 2 |
Receipts 2 |
Payments 2 |
Transfers | f | balance | ||||
| Generalfunds | 81,138 | 114,572 | (135,723) | 59286 | |||||
| 81,138 | 114,572 | (135,723 | 59286 | ||||||
| Restricted | funds | ||||||||
| Malawi | Borehole | 539 | 20 | 559 | |||||
| Malavs - other | 75 | 41 | 116 | ||||||
| New Pastor Fund | 19,725 | (18,704) | 1.020 | ||||||
| Hardship | Fund | 8,700 | 0,)76 | (4,416) | 10,459 | ||||
| Mission | Funds (missionary | support) | 207 | 207 | |||||
| 9,520 | 25,961 | (23,120) | 12,361 | ||||||
| Total funds | 90,658 | 140,532 | 158,843 | 72247 |