| Unrestriced | Restrcited | TOTAL | TOTAL | |||
|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2021/22 | 2020/21 | ||
| f | f | f | ||||
| INCOIVIE AND ENDOWMENTS | FROM: | |||||
| Donations and Legacies |
3a | 272,272 | 272,272 | 258,506 | ||
| Raising Funds | 3b | 14,490 | 14,490 | 12,000 | ||
| Investments | 3c | 6 | 6 | 31 | ||
| Charitable Activities |
0 | 0 | ||||
| Other | 0 | 0 | ||||
| TOTAL INCOME | 286,769 | 0 | 286,769 | 270,537 | ||
| EXPENDITURE ON: | ||||||
| Charitable Activities |
4a | 262,822 | 262,822 | 194,564 | ||
| Other | 4b | 0 | 0 | 0 | ||
| TOTAL EXPENDITURE | 262,822 | 0 | 262,822 | 194,564 | ||
| NET INCOIVIE/EXPENDITURE | 23,947 | 0 | 23,947 | 75,973 | ||
| Transfers between funds |
||||||
| Other recognised gains and losses: | ||||||
| Gains/losses on the revaluation |
of | |||||
| fixed assets | ||||||
| NET IVIOVEMENT IN FUNDS | 23,947 | 23,947 | 75,973 | |||
| Reconciliation offunds: |
||||||
| Total Funds Brought Forward | 2,356,777 | 1,595 | 2,358,372 | 2,282,399 | ||
| TOTAL FUNDS CARRIED FORWARD | 2,380,724 | 1,595 | 2,382,319 | 2,358,372 |
| Unrestriced | Restrcited | 31Mar | 2022 | 31Mar 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | TOTAL | TOTAL | |||||
| f | E | E | E | ||||||
| Fixed Assets | |||||||||
| Tangible assets | 2,870,000 | 0 | 2,870,000 | 2,870,000 | |||||
| Current Assets | |||||||||
| Debtors | 30,166 | 30,166 | 66,888 | ||||||
| Cash at bank and in | hand | 86,528 | 1,595 | 88,123 | 85,843 | ||||
| Total Current Assets | 116,694 | 1,595 | 118,289 | 152,730 | |||||
| Creditors amount | falling | ||||||||
| due within one year | 81,012 | 81,012 | 102,296 | ||||||
| TOTAL ASSETS less | current | liabilities | 35,682 | 1,595 | 37,277 | 50,434 | |||
| Creditors: amounts | falling | ||||||||
| due more than one year | 10 | 524,958 | 0 | 524,958 | 562,062 | ||||
| NET ASSETS | 2,380,724 | 1,595 | 2,382,319 | 2,358,372 | |||||
| Funds ofthe Charity | |||||||||
| General Funds | 2,380,724 | 0 | 2,380,724 | 2,356,777 | |||||
| Designated Funds |
0 | 0 | 0 | 0 | |||||
| Restricted Funds |
0 | 1,595 | 1,595 | 1,595 | |||||
| Total Funds | 2,380,724 | 1,595 | 2,382,319 | 2,358,372 |
| Unrestricted | Unrestricted | Unrestricted | Unrestricted | Unrestricted | |||
|---|---|---|---|---|---|---|---|
| Long | Plant | & | Fixtures L | Motor | TOTAL | ||
| Leashold | Machinery | Fittings | Vehicles | ||||
| f | f | f | f | f | |||
| Cost | 01-Apr-21 | 2,870,000 | 3,951 | 1,701 | 7,840 | 2,883,492 | |
| Revaluation | 0 | 0 | |||||
| Additions | 0 | ||||||
| Disposal | 0 | ||||||
| Cost at | 31-Mar-22 | 2,870,000 | 3,951 | 1,701 | 7,840 | 2,883,492 | |
| Depreciation | 01-Apr-21 | 3,951 | 1,701 | 7,840 | 13,492 | ||
| Disposal | 0 | ||||||
| Charge | 0 | ||||||
| Depreciation | 31-Mar-22 | 3,951 | 1,701 | 7,840 | 13,492 | ||
| Net book Value | 31-Mar-22 | 2,870,000 | 0 | 2,870,000 | |||
| Net book Value | 31-Mar-21 | 2,870,000 | 0 | 2,870,000 |
| Unrestriced | Restrcited | 31Mar | 2022 | 31Mar | 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | TOTAL | TOTAL | |||||||
| f | f | f | ||||||||
| a) Charitable Activities |
Management: | |||||||||
| Management | ||||||||||
| Gross salary and employers | Nl | 35,502 | 35,502 | 35,502 | ||||||
| Church activities: | ||||||||||
| Church services, outreach | 5 | honoraria | 52,218 | 52,218 | 30,971 | |||||
| Community projects |
10,984 | 10,984 | 3,074 | |||||||
| Conferences and events |
22,370 | 22,370 | 11,203 | |||||||
| Gifts and donations | 11,304 | 11,304 | 16,664 | |||||||
| Media Ministry | 12,291 | 12,291 | 7,753 | |||||||
| Ministerial Welfare |
0 | 0 | 0 | |||||||
| Missions | 20,240 | 20,240 | 8,085 | |||||||
| Musicians and music |
licences | 14,844 | 14,844 | 8,765 | ||||||
| Prayer Retreat Mens | Camp | 0 | 0 | 0 | ||||||
| Trading and Christian | Resources | 0 | 0 | 0 | ||||||
| Volunteers expenses |
0 | 0 | 0 | |||||||
| Office and support costs: | ||||||||||
| Administration and office expenses |
3,662 | 3,662 | 3,802 | |||||||
| Bank and Finance charges | 3,742 | 3,742 | 6,271 | |||||||
| ITSupport and Website Management | 3,859 | 3,859 | 3,548 | |||||||
| Mortgage Interest |
18,054 | 18,054 | 19,507 | |||||||
| Printing, postage and |
stationery | 4,318 | 4,318 | 325 | ||||||
| Professional subscriptions |
and | training | 0 | 0 | 0 | |||||
| Telephone and Internet |
9,414 | 9,414 | 6,398 | |||||||
| Transport and motor |
13,926 | 13,926 | 7,938 | |||||||
| Premises costs: | ||||||||||
| Depreciation | 0 | 0 | 0 | |||||||
| Insurance | 3,814 | 3,814 | 4,596 | |||||||
| Light 8 Heat, Rent and | Rates | 10,995 | 10,995 | 10,807 | ||||||
| Repairs and maintenance | 7,204 | 7,204 | 3,293 | |||||||
| Governance costs: | ||||||||||
| Independent examination |
fees | 2,160 | 2,160 | 3,860 | ||||||
| Accountancy and Bookkeeping |
Fees | 1,920 | 1,920 | 2,203 | ||||||
| Professional Fees |
0 | 0 | 0 | |||||||
| 262,822 | 262,822 | 194,564 | ||||||||
| b) Other | ||||||||||
| Sundry expenses |
| Balance | Balance | ||||||
|---|---|---|---|---|---|---|---|
| 01-Apr-21 | Income | Expediture | 31-Mar-22 | ||||
| f | f | f | f | ||||
| Wisdom | for | Women | Internatinal | 1,595 | 1,595 | ||
| 1,595 | 1,595 |
| 7.CASH AT BANK AND IN H | AND | |||
|---|---|---|---|---|
| Unrestriced | Restrcited | 31Mar 2022 31Mar 2021 | ||
| Funds | Funds | TOTAL | TOTAL | |
| f | f | |||
| Current Accounts | 86,528 | 1,595 | 88,123 | 85,843 |
| Cash in Hand | 0 | 0 | 0 | |
| 86,528 | 1,595 | 88,123 | 85,843 |
| 8.DEB | TORS AND PREPAY | MENTS | ||||
|---|---|---|---|---|---|---|
| Unrestriced | Restrcited | 31 | Mar 2022 31Mar 2021 | |||
| Funds | Funds | TOTAL | TOTAL | |||
| f | f | |||||
| Other | Debtors | 0 | 0 | 0 | ||
| Trade | Debtor | 30,166 | 30,166 | 66,888 | ||
| 30,166 | 30,166 | 66,888 |
| Unrestriced | Restrcited | 31Mar 2022 | 31Mar 2021 | ||
|---|---|---|---|---|---|
| Funds | Funds | TOTAL | TOTAL | ||
| f | f | f | |||
| Bank loans and overdrafts | 56,016 | 56,016 | 56,016 | ||
| Other Creditors | 1,174 | 1,174 | 2,668 | ||
| Trade Creditors | 0 | 0 | 0 | ||
| Taxation | and Social Security | 16,143 | 16,143 | 30,613 | |
| Accruals | 7,680 | 7,680 | 13,000 | ||
| 81,012 | 81,012 | 102,296 |
| YEAR | |||||||
|---|---|---|---|---|---|---|---|
| Unrestriced | Restrcited | 31 | Mar 2022 31Mar 2021 | ||||
| Funds | Funds | TOTAL | TOTAL | ||||
| f | f | f | |||||
| Bank | Loan | 524,958 | 0 | 524,958 | 562,062 | ||
| 524,958 | 0 | 524,958 | 562,062 |
| The fo | llowing secured debts are include | d within creditors: |
|
|---|---|---|---|
| 31Mar 2022 | 31Mar 2021 | ||
| TOTAL | TOTAL | ||
| f | f | ||
| Bank | Loans | 580,974 | 618,078 |
| 580,974 | 618,078 |
| 2021/22 | 2020/21 | |||||||
|---|---|---|---|---|---|---|---|---|
| Number | ofTrustees | who | were | paid | expenses | 2 | 2 |
| he Board o | fTrustees confirm that the | Trustees received th |
|---|---|---|
| f | ||
| Travel and | Transport | 854 |
| Motor Vehicle S.fuel | 817 | |
| Itunes | 60 | |
| Subsistence | 424 | |
| Reimburse | office supplies | 93 |
| 2,395 |