| | FY 2017* YTD | | FY 2016 Audited | | FY 2015 Audited | FY 2014 Audited | FY 2013 Audited | FY 2012 Audited | FY 2011 Audited |
| 1. Consolidated revenues and costs and balances in-hand |
| |
|
Revenue
|
$4,536,351
|
|
$49,138,177
|
|
$14,158,806
|
$3,972,611
|
$7,956,078
|
$3,921,079
|
$2,092,594
|
|
Administrative costs
|
$-69,723
|
|
$-148,373
|
-0.30%
|
$-140,081
|
$-124,544
|
$-122,774
|
$-120,008
|
$-148,295
|
|
LLIN costs
|
$-8,523,013
|
|
$-32,049,177
|
|
$-3,228,425
|
$-3,526,726
|
$-1,017,800
|
$-1,127,382
|
$-524,319
|
|
Non-net costs
|
$-249,873
|
|
$-1,890,212
|
|
$-655,235
|
$-37,906
|
$-282,000
|
$0
|
$0
|
|
Insecticide Resistance Research
|
$0
|
|
$-113,504
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Foreign exchange adjustment (5)
|
$-483
|
|
$-76,446
|
|
$-6,478
|
$19,336
|
$-5,522
|
$-11,612
|
$29,291
|
|
Balance from this year (or YTD)
|
$-4,306,740
|
|
$14,860,466
|
|
$10,128,588
|
$302,772
|
$6,527,983
|
$2,662,191
|
$1,449,270
|
| |
|
Balance from prior year
|
$36,529,170
|
|
$21,668,704
|
|
$11,540,116
|
$11,237,345
|
$4,709,603
|
$2,047,414
|
$598,144
|
| |
|
Total funds carried forward...
|
$32,222,429
|
|
$36,529,170
|
|
$21,668,704
|
$11,540,116
|
$11,237,588
|
$4,709,603
|
$2,047,414
|
| ...of which |
|
Balance in-hand to purchase nets
|
$31,489,897
|
|
$35,478,522
|
|
$19,909,402
|
$11,253,352
|
$10,809,586
|
$4,373,210
|
$1,582,852
|
|
Balance in hand to fund non-net costs
|
$-136,199
|
|
$113,285
|
|
$1,216,879
|
$180,750
|
$218,192
|
$0
|
$0
|
|
Balance in hand to fund IR Research
|
$387,683
|
|
$387,486
|
|
$500,275
|
$0
|
$0
|
$0
|
$0
|
|
Balance in-hand to cover administrative costs
|
$481,048
|
|
$549,877
|
|
$42,147
|
$106,014
|
$209,810
|
$336,395
|
$464,562
|
| 2. All donations from the public buy nets |
| |
|
All public donations
|
$4,380,588
|
|
$47,361,126
|
100.00%
|
$11,775,287
|
$3,869,180
|
$7,391,637
|
$3,879,581
|
$1,770,333
|
| |
|
Credit card fees (incl VAT) (1)
|
$-28,580
|
|
$-102,037
|
-0.22%
|
$-54,615
|
$-43,205
|
$-44,815
|
$-24,765
|
$-6,574
|
|
Interest (2)
|
$113,704
|
|
$139,462
|
0.29%
|
$26,435
|
$19,672
|
$10,319
|
$2,091
|
$295
|
|
Gift Aid (3)
|
$72,235
|
|
$220,521
|
0.47%
|
$137,679
|
$130,205
|
$97,278
|
$61,347
|
$35,233
|
|
Cost deductions (4)
|
$-3,092
|
|
$-93
|
|
$-20
|
$-4,597
|
$0
|
$0
|
$0
|
|
Foreign exchange adjustment (5)
|
$-469
|
|
$-683
|
|
$-291
|
$-520
|
$-244
|
$-513
|
$1,294
|
|
Sub-total available to purchase nets
|
$4,534,388
|
|
$47,618,297
|
100.54%
|
$11,884,475
|
$3,970,735
|
$7,454,176
|
$3,917,741
|
$1,800,581
|
| |
|
Balance to purchase nets from prior year
|
$35,478,522
|
|
$19,909,402
|
|
$11,253,352
|
$10,809,343
|
$4,373,210
|
$1,582,852
|
$306,591
|
| |
|
Total available to purchase nets
|
$40,012,910
|
|
$67,527,699
|
|
$23,137,827
|
$14,780,078
|
$11,827,386
|
$5,500,592
|
$2,107,171
|
| |
|
# of nets purchased and forward commitments
|
4,313,890
|
|
13,437,220
|
|
1,284,900
|
1,210,100
|
330,000
|
272,160
|
108,992
|
| |
|
LLIN costs
|
$-8,523,013
|
|
$-32,049,177
|
|
$-3,228,425
|
$-3,526,726
|
$-1,017,800
|
$-1,127,382
|
$-524,319
|
| |
|
Balance in-hand to purchase nets (6)
|
$31,489,897
|
|
$35,478,522
|
|
$19,909,402
|
$11,253,352
|
$10,809,586
|
$4,373,210
|
$1,582,852
|
| 3. Non-net funds & costs (covered by donor/s who have arranged with us to donate for this specific purpose) (7) |
| |
|
Incoming funds
|
$0
|
|
$784,322
|
|
$1,690,000
|
$0
|
$500,000
|
$0
|
$0
|
|
Interest
|
$389
|
|
$2,295
|
|
$1,364
|
$464
|
$192
|
$0
|
$0
|
|
Non-net costs
|
$-249,873
|
|
$-1,890,212
|
|
$-655,235
|
$-37,906
|
$-282,000
|
$0
|
$0
|
|
Sub-total
|
$-249,484
|
|
$-1,103,595
|
|
$1,036,129
|
$-37,442
|
$218,192
|
$0
|
$0
|
| |
|
Balance from prior year
|
$113,285
|
|
$1,216,879
|
|
$180,750
|
$218,192
|
$0
|
$0
|
$0
|
| |
|
Balance in hand to fund non-net costs
|
$-136,199
|
|
$113,285
|
|
$1,216,879
|
$180,750
|
$218,192
|
$0
|
$0
|
| 4. Insecticide Resistance Research |
| |
|
Incoming funds
|
$0
|
|
$0
|
|
$500,000
|
$0
|
$0
|
$0
|
$0
|
|
Interest
|
$197
|
|
$715
|
|
$275
|
$0
|
$0
|
$0
|
$0
|
|
Expenditure
|
$0
|
|
$-113,504
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Sub-total
|
$197
|
|
$-112,789
|
|
$500,275
|
$0
|
$0
|
$0
|
$0
|
| |
|
Balance from prior year
|
$387,486
|
|
$500,275
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
| |
|
Balance in hand to fund IR Research
|
$387,683
|
|
$387,486
|
|
$500,275
|
$0
|
$0
|
$0
|
$0
|
| 5. All administrative costs are covered by a small group of private donors |
| |
|
Private donor funds from prior year (8)
|
$549,877
|
|
$42,147
|
|
$106,014
|
$209,810
|
$336,395
|
$464,562
|
$291,553
|
|
Private donor funds received this year (9)
|
$0
|
|
$730,449
|
|
$82,082
|
$0
|
$0
|
$0
|
$290,775
|
|
Interest (10)
|
$908
|
|
$1,416
|
|
$319
|
$892
|
$1,467
|
$2,825
|
$2,532
|
|
Funds available for administrative costs
|
$550,785
|
|
$774,013
|
|
$188,415
|
$210,702
|
$337,862
|
$467,387
|
$584,860
|
| |
|
Salaries (including taxes, pension costs)
|
$-69,659
|
|
$-138,935
|
|
$-139,367
|
$-124,411
|
$-122,891
|
$-119,449
|
$-145,508
|
|
Other costs
|
$-64
|
|
$-9,438
|
|
$-714
|
$-133
|
$117
|
$-445
|
$-2,787
|
|
Donated services (given value, non-cash cost) (11)
|
$-25,106
|
|
$-79,541
|
|
$-100,240
|
$-89,031
|
$-85,006
|
$-86,753
|
$-111,404
|
|
Donated support (given value, non-cash cost)
|
$25,106
|
|
$79,541
|
|
$100,240
|
$89,031
|
$85,006
|
$86,753
|
$111,404
|
|
Cost of administering charity (12)
|
$-69,723
|
|
$-148,373
|
-0.30%
|
$-140,081
|
$-124,544
|
$-122,774
|
$-119,894
|
$-148,295
|
| |
|
Foreign exchange adjustment (5)
|
$-14
|
|
$-75,764
|
|
$-6,187
|
$19,856
|
$-5,278
|
$-11,098
|
$27,997
|
| |
|
Balance in-hand to cover administrative costs
|
$481,048
|
|
$549,877
|
|
$42,147
|
$106,014
|
$209,810
|
$336,395
|
$464,562
|
| 6. Ratios |
| |
| % of public donation spent on nets (13) | | | 101% | |
| Administrative costs as a % of revenue received | | | 0.30% | |
| Years of admin. costs in-hand (at current FY spend) | | | 3.8 | |