| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Notes | funds f |
funds f |
funds f |
fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies | 36,558 | 7,635 | 44,193 | 139,700 | |||
| lnmstmentincome | 23,917 | 40 | 23,957 | 18.610 | |||
| Total | 60,475 | 7,675 | 68,150 | 158310 | |||
| EXPENDITURE | ON | ||||||
| Raising funds | 3,127 | 3,127 | |||||
| Charitable acdvldes |
|||||||
| Geneml donations | 10,000 | 10,000 | 115,125 | ||||
| Education | 39,607 | 7,635 | 47~2 | 5,000 | |||
| Medical | 11,750 | 11,750 | 500 | ||||
| Humanitarian | |||||||
| 20,975 | 20,975 | ||||||
| Disaster relief | 16.000 | 16,000 | |||||
| Total | IDL459 | 7,635 | 109,094 | 125,871 | |||
| Net gains on invesnnents | 10,000 | )0/29 | 20,329 | ||||
| NET INCOME/(EXPENDITURE) Transfers between funds |
(30,984) (5,0D4) |
10,369 5,004 |
(20,615) | 32,439 | |||
| Net movement in |
funds | (35,988) | 15/73 | (20,615) | 32,439 | ||
| RECONCILIATION OFFUNDS | |||||||
| Total hnrh brought | forward | 3D2,972 | 492,148 | 795,120 | 762,681 | ||
| TOTAL FUNDS CARRIED I"ORWARD | 507,521 | 774,505 | 795,120 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | fundsI | fundsf | funds | funds 5 |
|
| AXED ASSETS | |||||
| Investment propeny |
250,000 | 2$2,000 | 532,000 | 511,671 | |
| CURRENT ASSETS | |||||
| Debtors | 4,160 | 4,160 | 5,310 | ||
| Cash at bank | 21,500 | 225/21 | 247,021 | 281,189 | |
| 225421 | 251,181 | 286,499 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(8,676) | (8,676) | (3,050) | ||
| NET CURRENT ASSETS | 16,984 | 225421 | 242~ | 283,449 | |
| TOTAL ASSETSLESS CURRENT LIABILITIES | 266,984 | 507,521 | 774,505 | 795,120 | |
| NET ASSETS | 266,984 | 507,521 | 774,505 | 795,120 |
| Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| I | 6 | 6 | |||
| INCOME | AND ENDOWMENTS FROM | ||||
| Donations | and legacies | 34.000 | 105,700 | 139,700 | |
| Investment | income | 18,600 | 10 | 18,610 | |
| Total | 52,600 | 105,710 | 158,310 | ||
| EXPENDITURE | ON | ||||
| Raising funds | 5,246 | 5,246 | |||
| Charitable | activities | ||||
| Genwal donations | 115,125 | 115,125 | |||
| Education | 5.000 | 5,000 | |||
| Medical | 500 | 500 | |||
| Total | 120,371 | 125,871 | |||
| NKT INCOME/IKXPKNDITURK) | (67,771) | 100210 | 32,439 | ||
| RECONCILIATION OF FUNDS | |||||
| Total funds | bmught | forward | 370,743 | 391,938 | 762,681 |
| TOTAL FUNDS CARRIED FORWARD | 302,972 | 492,148 | 795,120 |
| INVESTMENT PROPERTY | INVESTMENT PROPERTY | |||||
|---|---|---|---|---|---|---|
| FAIR VALUE | ||||||
| At 1stJanuary 2022 Revaluation |
511,671 20@29 |
|||||
| At 31stDecember | 2022 | 532,000 | ||||
| NET BOOK VALUE At 31stDecember 2022 |
532,000 | |||||
| At 31st December | 2021 | 511,671 | ||||
| Tbe invesnnent property wss valued at its fair value at year-end |
by the Tmstees. | |||||
| Fair value at 31st | December 2022 is represented | by: | 6 | |||
| Valuation in 2022 |
20/29 | |||||
| Cost | 511,671 | |||||
| 532,000 | ||||||
| 6, | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | 2022 | 2021 | |||
| 5 | 5 | |||||
| Loan receivable | 3 ttto | 4,460 | ||||
| Rent deposit | 850 | 850 | ||||
| 5,310 | ||||||
| 7. | CREDITORS: AMOUNTS FALLING DUE | WITHIN ONE | YEAR | |||
| 2022 | 2021 | |||||
| Other creditors | 8,676 | 3,050 |
| MOVEMENT IN |
FUNDS | |||||
|---|---|---|---|---|---|---|
| Net | Transfers | |||||
| movement | between | At | ||||
| At I/I/22 f |
in funds f |
fundsf | 31/I2/22 f |
|||
| Unrestricted fands |
||||||
| General fimd | 302972 | (30,984) | (5,004) | 266,984 | ||
| Restricted funds | ||||||
| Investmcnt property |
461,973 | 10369 | 5,004 | 477346 | ||
| Ko)kata House Project | IS,500 | 18400 | ||||
| Prayer Hall R School Studies | 2,750 | 2,750 | ||||
| Food parcel and Ramadan Relief | 50 | 50 | ||||
| Pmperty Investment |
and Property | Expenses | 8,875 | 8,8'/5 | ||
| 492,148 | I0/69 | 5,004 | 507rl21 | |||
| TOTAL FUNDS | 795,120 | (20,615) | 774,505 | |||
| Net movement in funds, included |
in the above are as follows: | |||||
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| f | f. | f | ||||
| Unrestricted funds |
||||||
| General fund |
60,475 | (101,459) | 10,000 | (30,984) | ||
| Restricted funds | ||||||
| Investmcn'I propmty |
40 | 10329 | 10+69 | |||
| Education | 7,435 | |||||
| 7,675 | (7,635) | 10329 | I0369 | |||
| TOTAL FUiNDS | 68,150 | (109,094) | 20329 | (20,615) |
| Comparatives for movement |
Comparatives for movement |
Comparatives for movement |
In | funds | ||||
|---|---|---|---|---|---|---|---|---|
| Nct | ||||||||
| movement | At | |||||||
| At I/I/21 f. |
in funds f |
31/12/21 f |
||||||
| Unrestricted funds |
||||||||
| General fund | 370,743 | (67,771) | 302,972 | |||||
| Restricted funds | ||||||||
| Investmenl pmperty and Income lnvesmtent properly Ko)kata House Pm)mt Prayer Hall A School Studies Food parcel and Ramadan Relief Property Invesnnent and Property |
for education Expenses |
5,000 356.763 18,500 2,750 50 8.875 |
(5,000) 105/10 |
461,973 18,500 2„750 50 8,875 |
||||
| 391,938 | 100,210 | 492,148 | ||||||
| TOTAL FIJNDS | 762,681 | 32,439 | 795,120 | |||||
| Comparative net movement |
in | funds. included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources f |
expended f |
in funds f |
||||||
| Unrestricted funds |
||||||||
| General fund | 52,600 | (120,371) | (67,771) | |||||
| Restricted funds | ||||||||
| Investment property investment propeny Medical /8 Health |
and Income | for education | 105,210 500 |
(5,000) (500) |
(5,000) 105,210 |
|||
| 105,710 | (5,500) | 100210 | ||||||
| TOTAL FUNDS | 158,310 | (125,871) | 32,439 |
| Net | Transicrs | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At I/I/21 | in funds | funds | 31/12/22 | ||
| f, | f | f | f | ||
| Unrestricted funds |
|||||
| General fund | 370,743 | (98,'/55) | (5,004) | 266,984 | |
| Rtstrlcted funds |
|||||
| Investment property |
snd Income for education | 5„000 | (5„000) | ||
| investment property |
356,763 | 115,579 | 477,34/i | ||
| Kolkata House Project | 18,500 | 18,500 | |||
| Prayer Hall gt School Studies Food parcel and Ramadan Relief |
2,750 50 |
2,750 50 |
|||
| Property Investment | and Property Expenses | 8,875 | 8,875 | ||
| 391.938 | 110,579 | 5,004 | 507,521 | ||
| TOTAL FL7t/DS | 762,681 | 11.824 | 774,505 | ||
| A current year 12months and prior year 12months combined | net movement | in funds. included | in the abave are as foliows: | ||
| Incoming | Resources | Gains and | Movement | ||
| Iesources f |
expended f |
losses f |
in funds f |
||
| Unrestricted funds |
|||||
| General fund | 113.075 | (221,830) | 10,000 | (98,755) | |
| Restricted funds | |||||
| Investment property Investment pmperty |
end Income for education | 105,250 | (5,000) | 10,329 | (5,000) 115,579 |
| Education | 7.635 | (7,635) | |||
| Medical &Health | 500 | (500) | |||
| 113,385 | (13,135) | 10,329 | 110,579 | ||
| TOTAL FUNDS | 226,460 | (234,965) | 20,329 | 11,824 |