| 31.5.22 | 31.5.21 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Income and endowments | from | Notes | fund 6 |
fund | funds | funds | |
| Donations and legacies |
181,615 | 181,615 | 167,308 | ||||
| Expenditure on |
|||||||
| Raising funds | 2 | 136,617 | 136,617 | 140,810 | |||
| Other | 49,902 | 49,902 | |||||
| Total | 186,519 | 186,519 | 140,810 | ||||
| NET INCOME/(EXPENDITURE) | (4,904) | (4,904) | 26,498 | ||||
| Reconciliation offunds |
|||||||
| Total funds brought | forward | 56,807 | 200,658 | 257,465 | 230,967 | ||
| Total funds carried | forward | 51,903 | 200,658 | 252,561 | 257,465 |
| Unrestricted | Restricted | 31.5.22 Total |
31.5.21 Total |
||
|---|---|---|---|---|---|
| Fixed assets | Notes | fund | fund | funds | funds 8 |
| Tangible assets | 200,658 | 200,658 | 200,858 | ||
| Current assets | |||||
| Cash at bank | 59,357 | 59,357 | 75,119 | ||
| Creditors | |||||
| Amounts falling due within one year |
(2,904) | (2,904) | (13,762) | ||
| Net current assets | 56,453 | 56,453 | 61,357 | ||
| Total assets lees current liabilities | 56,453 | 200,658 | 257,111 | 262,015 | |
| NET ASSETS | 56,453 | 200,658 | 257,111 | 282,015 | |
| Funds | |||||
| Unrestitcted funds Restricted funds |
51,903 200,658 |
56,807 200,658 |
|||
| Total funds | 252,561 | 257,465 |
| Raising donations and legacies |
||
|---|---|---|
| 31.5.22 | 31.5.21 | |
| Food and consumables | 6 | |
| Light and heat | 16,133 | 13,354 |
| Telephone Sundries |
4,686 759 |
3,217 1,274 |
| Church Hire |
645 | 1,085 |
| Suppott services - London | 17,949 | 17,041 |
| Manila - London | 8,428 | 5,225 |
| Support services Support costs |
55,780 1,338 |
44,587 8005 |
| 19757 | ||
| 105,718 | 113,545 |
| Unrestricted | Restdcted | Total | |||
|---|---|---|---|---|---|
| fund | fund | funds | |||
| Income and endowments | from | F | 6 | ||
| Donations and legacies |
167.308 | 167,308 | |||
| Expenditure on |
|||||
| Raising funds | 140,810 | 140,810 | |||
| NET INCOME | 26,498 | 26,498 | |||
| Reconciliation offunds |
|||||
| Total funds brought | forward | 30,309 | 200,658 | 230,967 | |
| Total funds carried | forward | 56,807 | 200,658 | 257,465 |
| 5. | Tangible | fixed ass | ets | |||||
|---|---|---|---|---|---|---|---|---|
| Freehold | ||||||||
| property | ||||||||
| Cost | g | |||||||
| At 1 June | 2021 and | 31 | May 2022 | 200,658 | ||||
| Net book | value | |||||||
| At 31 May | 2022 | |||||||
| 200,658 | ||||||||
| At 31 May | 2021 | |||||||
| 200,658 | ||||||||
| Creditors: | amounts | falling due | within one year | |||||
| 31.5.22 | 31.5.21 | |||||||
| Trade creditors | 5 | |||||||
| Accrued expenses | 2,904 | 11,458 2,304 |
||||||
| 2,904 | 13,762 | |||||||
| 7. | Movement | in funds | ||||||
| Net | ||||||||
| At 1.6.21 | movement in funds |
At 31.5.22 |
||||||
| Unrestricted funds |
5 | 5 | ||||||
| General fund | 58,807 | (4,904) | 51,903 | |||||
| Restricted | funds | |||||||
| Restricted | Fund | 200,658 | 200,858 | |||||
| TOTAL FUNDS | 257,465 | (4,904) | 252,561 | |||||
| Net movement in funds, |
included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| IJnrestd cted fund s | ||||||||
| General fund | 181,615 | (186,519) | (4,904) | |||||
| TOTAL FUNDS | 181,615 | (186,519) | (4,904) |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| At 1.6.20 | movement in funds |
At 31.5.21 |
|||||
| Llnrestricted funds |
E | F | |||||
| General fund | 30,309 | 26,498 | 56,807 | ||||
| Restricted funds | |||||||
| Restricted Fund |
200,658 | 200,658 | |||||
| TOTAL FUNDS | 230,967 | 26,498 | 257,465 | ||||
| Comparative net movement |
in funds, induded | in the above are as follows. | |||||
| Incoming | Resources | Movement | |||||
| Unrestricted funds |
resources 5 |
expended f |
in funds 5 |
||||
| General fund | 167,308 | (140,810) | 26,498 | ||||
| TOTAL FUNDS | 167,308 | (140,810) | 26,498 | ||||
| A current year 12months | and pnor year 12months | combined | position isas follows: | ||||
| Net | |||||||
| movement | At | ||||||
| At 1.6.20 | in funds | 31.5.22 | |||||
| Unrest ricted funds | |||||||
| General fund | 30,309 | 21,594 | 51,903 | ||||
| Restricted funds | |||||||
| Restricted Fund |
200,658 | 200,658 | |||||
| TOTAL FUNDS | 230,967 | 21,594 | 252,561 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| Unrestricted | funds | resources | expended 8 |
in funds f |
| General fund | 348,923 | (327,329) | 21,594 | |
| TOTAL FUNDS | 348,923 | (327,329) | 21,594 | |
| Related party | disclosures |
| 31.5.22 | 31.5.21 | |||
|---|---|---|---|---|
| 6 | ||||
| Income and endowments | ||||
| Donations and legacies |
||||
| Tithes at Services | ||||
| Remittances from groups Other donations |
152,241 10,732 |
136,320 16,495 |
||
| 18,642 | 14,493 | |||
| 181,615 | 167,308 | |||
| Total incoming resources |
181,615 | 167,308 | ||
| Expenditure | ||||
| Raising donations and legacies Food and consumables |
||||
| I.ight and heat | 16,133 | 13,354 | ||
| Telephone Sundries |
4,686 759 |
3,217 1,274 |
||
| Church Hire |
645 | 1,085 | ||
| Support services - London Manila - London |
17,949 8,428 |
17,041 5,225 |
||
| Support services -Sunderland IVlaniia - Sunderland |
55,780 1,338 |
44,587 399 |
||
| Manila - Newcastle | 3,129 | |||
| 4,477 | ||||
| 105,718 | 93,788 | |||
| Other trading activities |
||||
| General stipends Events and Celebrations Music 8 Flowers Administrative staff |
expenses | 20,904 7,830 2,165 |
8,109 13,331 5,622 |
|
| 203 | ||||
| 30,899 | 27,265 | |||
| Support costs | ||||
| Finance | ||||
| Bank charges Bank loan interest |
225 4,400 |
5,456 | ||
| 4,625 | 5,456 | |||
| Governance costs | ||||
| Accountancy and legal fees Carried forward |
2,600 2,600 |
2,400 2,400 |
| De iled Sta ement of Financial Activitie for the Year End d 31 Ma 2022 |
||
|---|---|---|
| 31.5.22 | 31.5.21 | |
| Governance costs | 8 | |
| Brought forward | ||
| Travel & Motor expenses Flat8Oflice expenses Repair and Maintenance |
2,600 6,079 6,032 |
2,400 5,590 4,457 |
| Other Charitable expenses |
30,044 522 |
1,789 65 |
| 45,277 | 14,301 | |
| Total resources expended | 186,519 | 140,810 |
| Net (expenditure)/income | (4,904) | 26,498 |