| FY 2025 YTD | | | FY 2024 Audited | FY 2023 Audited | FY 2022 Audited | FY 2021 Audited | FY 2020 Audited | FY 2019 Audited |
1. Consolidated revenues and costs and balances in-hand |
|
Revenue
|
$127,061,383
|
|
|
$87,780,695
|
$55,752,588
|
$120,746,972
|
$107,358,558
|
$38,137,304
|
$42,472,068
|
Administrative costs
|
$-521,568
|
0.41%
|
|
$-946,598
|
$-784,797
|
$-732,149
|
$-722,034
|
$-568,191
|
$-543,054
|
Donated services (given value, non-cash cost) (12)
|
$-45,841
|
|
|
$-79,677
|
$-74,961
|
$-94,806
|
$-134,024
|
$-85,926
|
$-85,834
|
LLIN costs (14)
|
$-182,836,940
|
|
|
$-50,666,297
|
$-48,088,898
|
$-78,172,629
|
$-99,903,691
|
$-61,556,966
|
$-21,342,843
|
Non-net costs
|
$-2,351,137
|
|
|
$-3,231,038
|
$-2,885,784
|
$-2,762,036
|
$-1,751,096
|
$-1,875,089
|
$-1,776,486
|
Insecticide Resistance Research
|
$0
|
|
|
$0
|
$-3,462
|
$-18,655
|
$0
|
$-311,412
|
$-17,406
|
Foreign exchange adjustment (5)
|
$-24,197
|
|
|
$-11,049
|
$519
|
$-20,368
|
$-24,660
|
$-3,131
|
$7,503
|
Balance from this year (or YTD)
|
$-58,718,300
|
|
|
$32,846,036
|
$3,983,919
|
$38,943,329
|
$4,823,053
|
$-26,257,149
|
$18,713,948
|
|
Balance from prior year
|
$141,817,057
|
|
|
$108,971,021
|
$104,987,102
|
$66,040,773
|
$61,217,720
|
$87,474,869
|
$68,760,921
|
|
Total funds carried forward...
|
$83,098,757
|
|
|
$141,817,057
|
$108,971,021
|
$104,987,102
|
$66,040,773
|
$61,217,720
|
$87,474,869
|
...of which |
Balance in-hand to purchase nets
|
$70,507,147
|
|
|
$129,191,010
|
$96,330,958
|
$92,366,845
|
$54,623,116
|
$49,767,355
|
$82,099,405
|
Balance in hand to fund non-net costs
|
$9,983,326
|
|
|
$9,983,326
|
$9,983,325
|
$9,983,325
|
$9,983,729
|
$9,983,466
|
$5,003,697
|
Balance in hand to fund IR Research
|
$0
|
|
|
$0
|
$0
|
$0
|
$711
|
$710
|
$16,021
|
Balance in-hand to cover administrative costs
|
$2,608,284
|
|
|
$2,642,721
|
$2,656,738
|
$2,636,932
|
$1,433,217
|
$1,466,189
|
$355,746
|
2. Funds for nets |
|
Incoming funds
|
$121,001,373
|
|
|
$78,338,526
|
$50,384,775
|
$119,773,450
|
$104,323,412
|
$27,315,697
|
$40,312,934
|
|
Interest (2)
|
$6,111,896
|
|
|
$8,877,623
|
$5,109,555
|
$419,301
|
$153,338
|
$1,651,057
|
$2,899,648
|
Gift Aid (3)
|
$168,085
|
|
|
$595,929
|
$370,835
|
$682,704
|
$486,230
|
$352,307
|
$368,544
|
Credit card fees (incl VAT) (1)
|
$-69,996
|
|
|
$-99,383
|
$-106,784
|
$-198,782
|
$-202,002
|
$-112,722
|
$-127,978
|
Cost deductions (4)
|
$-196,378
|
|
|
$-12,242
|
$-12,209
|
$-24,518
|
$-2,315
|
$17,625
|
$7,332
|
Foreign exchange adjustment (5)
|
$-6,276
|
|
|
$2,397
|
$1,623
|
$8,262
|
$789
|
$952
|
$-869
|
Sub-total available to purchase nets
|
$127,008,704
|
|
|
$87,702,850
|
$55,747,975
|
$120,660,417
|
$104,759,452
|
$29,224,916
|
$43,459,611
|
|
Balance to purchase nets from prior year
|
$129,191,010
|
|
|
$96,330,958
|
$92,366,845
|
$54,623,116
|
$49,767,355
|
$82,099,405
|
$59,982,637
|
Re-allocation of funds between activities
|
$-2,855,627
|
|
|
$-4,176,501
|
$-3,694,964
|
$-4,744,059
|
$-2,465,855
|
$0
|
$0
|
|
Total available to purchase nets
|
$253,344,087
|
|
|
$179,857,307
|
$144,419,856
|
$170,539,474
|
$154,526,807
|
$111,324,321
|
$103,442,248
|
|
# of nets purchased and forward commitments
|
76,581,880
|
|
|
23,445,166
|
26,674,836
|
31,178,450
|
50,045,300
|
33,230,305
|
12,714,100
|
|
LLIN costs
|
$-182,836,940
|
|
|
$-50,666,297
|
$-48,088,898
|
$-78,172,629
|
$-99,903,691
|
$-61,556,966
|
$-21,342,843
|
|
Balance in-hand to purchase nets (6)
|
$70,507,147
|
|
|
$129,191,010
|
$96,330,958
|
$92,366,845
|
$54,623,116
|
$49,767,355
|
$82,099,405
|
|
Reserves (for committed distributions) (7) | $-20,221,360 | | | |
|
Funds available for next AMF approved distributions | $50,285,787 | | | |
|
Funds allocated to next AMF approved distributions | $-50,285,787 | | | AMF has a significant funding gap |
|
Funds available, but not yet allocated | $0 | | | |
3. Non-net funds & costs (covered by donor/s who have arranged with us to donate for this specific purpose) (8) |
|
Incoming funds
|
$0
|
|
|
$0
|
$0
|
$0
|
$0
|
$6,854,631
|
$-1,613,000
|
Re-allocation of funds between activities
|
$2,351,127
|
|
|
$3,231,001
|
$2,885,798
|
$2,761,626
|
$17,511,355
|
$0
|
$0
|
Interest
|
$10
|
|
|
$38
|
$-14
|
$6
|
$4
|
$227
|
$22,684
|
Non-net costs
|
$-2,351,137
|
|
|
$-3,231,038
|
$-2,885,784
|
$-2,762,036
|
$-1,751,096
|
$-1,875,089
|
$-1,776,486
|
Sub-total
|
$0
|
|
|
$1
|
$0
|
$-404
|
$263
|
$4,979,769
|
$-3,366,803
|
|
Balance from prior year
|
$9,983,326
|
|
|
$9,983,325
|
$9,983,325
|
$9,983,729
|
$9,983,466
|
$5,003,697
|
$8,370,499
|
|
Balance in hand to fund non-net costs
|
$9,983,326
|
|
|
$9,983,326
|
$9,983,325
|
$9,983,325
|
$9,983,729
|
$9,983,446
|
$5,003,697
|
|
Funds ringfenced, detailed discussion stage | $-8,000,000 | | | |
|
Balance not ringfenced | $1,983,326 | | | |
4. Insecticide Resistance Research |
|
Incoming funds
|
$0
|
|
|
$0
|
$0
|
$17,943
|
$0
|
$296,000
|
$-150,000
|
Re-allocation of funds between activities
|
$0
|
|
|
$0
|
$3,462
|
$0
|
$0
|
$0
|
$0
|
Interest
|
$0
|
|
|
$0
|
$0
|
$1
|
$1
|
$101
|
$9,690
|
Expenditure
|
$0
|
|
|
$0
|
$-3,462
|
$-18,655
|
$0
|
$-311,412
|
$-17,406
|
Sub-total
|
$0
|
|
|
$0
|
$0
|
$-711
|
$1
|
$-15,311
|
$-157,716
|
|
Balance from prior year
|
$0
|
|
|
$0
|
$0
|
$711
|
$710
|
$16,021
|
$173,737
|
|
Balance in hand to fund IR Research
|
$0
|
|
|
$0
|
$0
|
$0
|
$711
|
$710
|
$16,021
|
5. All administrative costs are covered by a small group of private donors |
|
Private donor funds from prior year (9)
|
$2,642,721
|
|
|
$2,656,738
|
$2,636,932
|
$1,433,217
|
$1,466,189
|
$355,746
|
$234,048
|
Private donor funds received this year (10)
|
$0
|
|
|
$0
|
$0
|
$0
|
$0
|
$1,676,400
|
$655,650
|
Re-allocation of funds between activities
|
$504,500
|
|
|
$945,500
|
$805,704
|
$1,964,490
|
$714,500
|
$0
|
$0
|
Interest (11)
|
$552
|
|
|
$527
|
$3
|
$4
|
$11
|
$55
|
$730
|
Funds available for administrative costs
|
$3,147,773
|
|
|
$3,602,764
|
$3,442,639
|
$3,397,711
|
$2,180,700
|
$2,032,201
|
$890,428
|
|
Salaries (including taxes, pension costs)
|
$-518,541
|
|
|
$-919,830
|
$-761,685
|
$-710,263
|
$-701,260
|
$-549,702
|
$-529,780
|
Other costs
|
$-3,027
|
|
|
$-26,767
|
$-23,112
|
$-21,886
|
$-20,774
|
$-18,489
|
$-13,274
|
Donated services (given value, non-cash cost) (12)
|
$-45,841
|
|
|
$-79,677
|
$-74,961
|
$-94,806
|
$-134,024
|
$-85,926
|
$-85,834
|
Donated support (given value, non-cash cost)
|
$45,841
|
|
|
$79,677
|
$74,961
|
$94,806
|
$134,024
|
$85,926
|
$85,834
|
Cost of administering charity (13)
|
$-521,568
|
0.41%
|
|
$-946,597
|
$-784,797
|
$-732,149
|
$-722,034
|
$-568,191
|
$-543,054
|
|
Foreign exchange adjustment (5)
|
$-17,921
|
|
|
$-13,446
|
$-1,104
|
$-28,630
|
$-25,449
|
$2,179
|
$8,372
|
|
Balance in-hand to cover administrative costs
|
$2,608,284
|
|
|
$2,642,721
|
$2,656,738
|
$2,636,932
|
$1,433,217
|
$1,466,189
|
$355,746
|
6. Ratios |
Administrative costs as a % of revenue received
|
0.41%
|
|
|
1.06%
|
1.41%
|
0.61%
|
0.67%
|
1.49%
|
1.28%
|
Years of admin. costs in-hand (at forecast FY spend) | 3.0 | | |