| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Restricted | Restricted | |||||||
| Unrestricted | I Unrestricted | |||||||
| I | ||||||||
| Administrative Expenses |
||||||||
| Other Expenses | ||||||||
| Health Activity |
||||||||
| Entertainment —Celebration of, |
910 | |||||||
| Festival Hire of Coaches |
1940 | 350 | ||||||
| ' | NCIL Project Insurance Sundry Expenses The faith and belief |
696 137 3683 |
14765 500 |
50 400 |
12843 | |||
| Management Expenses |
||||||||
| Audit Fees Bank Charges Companies House |
1- | 275 32. 13 |
I | 275 | ||||
| 320 | 288 | |||||||
| Depreciation | 1671 | |||||||
| Office Equipment | and | Computers | 1187 | |||||
| R titd | 15265 | |||||||
| 2359 | i 12843 | |||||||
| Total | 5190 | |||||||
| Building Running |
Expenses | 1566 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Unrestricted | ||||
| Income | 25603 | 18295 | ||||
| Expenditure | 20455 | 15202 | ||||
| Surplus | 5148 | 3093 | ||||
| Accumulated Deficit B/F |
-1550 | -4543 | ||||
| Accumulated Surplus/Deficit |
3598 | —1550 | ||||
| Restricted Fund |
||||||
| Building Account | 31/03/2022 | |||||
| Lettings | 5000 | |||||
| Designated | (Donation ) Fund | 626 | ||||
| Gift Aid | Claim | |||||
| L Bof Brent | —Building | |||||
| Covid -19Fund | ||||||
| Building Running |
Fund | |||||
| Less: Building | Expenses | -1516 | -1516 | |||
| 4110 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| FIXED ASSETS | 3535 | 4714 | ||||
| Tangible Fixed Assets |
||||||
| Building Account | ||||||
| 44109 | 32344 | |||||
| Cash at Natwest Bank |
44109 | 32344 | ||||
| Current Assets | 1362 | |||||
| Cash at HSBC Bank | 3949 | |||||
| Money Master Account at Bank | 5311 | |||||
| Net Current Assets | 47644 | 37655 | ||||
| Current Liabilities |
275 | 275 | ||||
| Sundry Creditors Subscription/Activity/ |
Restricted | fund | in advance | 275 | 3949 4224 |
|
| Total Assets less Current | Liabilities | 47369 | 38145 | |||
| Financed by: | 3260 | 5801 | ||||
| General Fund Designated Building |
Fund | 44109 47369 |
32344 38145 |
| 2.Tangible Fixed Assets | 2.Tangible Fixed Assets | |||
|---|---|---|---|---|
| At Cost | Equipment | Computer | Total | |
| At 31/03/2022 | 1369 | 6203 | 7572 | |
| At 31/03/2023 | 1369 | 6203 | 7572 | |
| Depreciation | ||||
| At 31/03/2022 | 518 | 2340 | 2858 | |
| Charge for the year | 213 | 966 | 1179 | |
| Ai 31/03/2023 | 731 | 3306 | 4037 | |
| Net Value | ||||
| AT 31/03/2023 | 638 | 2897 | 3535 | |
| At 31/03/2022 | 851 | 3863 | 4714 | |
| Building Account | ||||
| 2023 | 2022 | |||
| Cash at Natwest | Bank | 44109 | 32344 | |
| Designated Building Account |
44109 | 32344 |
| INCOINE | ||||
|---|---|---|---|---|
| 5000 | ||||
| Letting s | ||||
| 626 | ||||
| Donation | ||||
| Covid -19Funding | ||||
| 5626 | ||||
| Total | ||||
| Bank Reconciliation as at |
31/03/2022 | |||
| Opening balance Receipts Transfer from Savings Account |
3119 23970 0 |
27089 | ||
| -21428 | ||||
| Expenses | ||||
| Cash book balance as at 31/03/2022 | 5661 | |||
| Savin Account Balance |
||||
| 26680 | ||||
| Balance b/f | ||||
| Gross interest | received | |||
| 26683 | ||||
| Bank balance | as at 31/03/2022 | |||
| Total Natwest | bank balances as at | 32344 | ||
| 1/03/2022 |
| EXPENDITURE | EXPENDITURE | |
|---|---|---|
| Insurance | 1317 | |
| Running | Expenditure | 199 |
| Sundry | ||
| 1516 |