| Unrestricted | Restricted | Restricted | TOTAL | TOTAL | |||
|---|---|---|---|---|---|---|---|
| Notes | FundsI | Funcfs I |
2021 I |
2020 6 |
|||
| INCOMING RESDURCES |
|||||||
| Incoming Resources from Generated |
Funds | ||||||
| Donations 6 Legacies | 3a | 170,299 | 2,883 | 173,182 | 155,245 | ||
| Investments Income |
3b | 24 | 12 | 37 | 356 | ||
| Activities for Generating Funds |
3c | 42,683 | 42,683 | 53,768 | |||
| Other Incoming Resources |
3d | 7,616 | 7,616 | 36,976 | |||
| TOTAL INCOMING RESOURCES |
220 622 | 5 | 223518 | 246 345 | |||
| RESOURCES EXPENDED | |||||||
| Costs ofGenerating Funds |
|||||||
| Charitable Activities |
161,167 | 2,168 | 163,335 | 165,786 | |||
| Governance Costs |
24,594 | 24,594 | 29,926 | ||||
| TOTAL RESOURCES EXPENDED | 185760 | 2 | 168 | 187928 | 195712 | ||
| NET INCOMING/ (OUTGOING) |
RESOURCES | 34,862 | 727 | 35,589 | 50,634 | ||
| Total Funds Brought Forward |
193,455 | 619,995 | 813,451 | 762,817 | |||
| TOTAL FUNDS CARRIED FORWARD | 8 | 20 | 7 | g | 813451 |
| Land 6 | General | Total | |||
|---|---|---|---|---|---|
| Buildings | Equipment | 2023 | |||
| E | |||||
| Cost | 01-Jan-21 | 675,000 | 675,000 | ||
| Additions | |||||
| Cost at | 31-Dec-21 | 675 000 | 675 000 | ||
| Depreciation | 01-3an-21 | ||||
| Charge | |||||
| Depreciation | at | 31-Dec-21 | |||
| Net Book Value | 31-Dec-21 | 676000 | 675 000 | ||
| Net Book Value | 31-Dec-20 | 675 000 | 675600 |
| Unrestncted | Restricted | TOTAL | TOTAL | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||||
| Note | I | I | I | I | ||||
| a) Donations | R Legacies | |||||||
| Gifts, Tithes 6 | Offerings | 144,508 | 1,820 | 146,328 | 132,786 | |||
| Income Tax Recovered | 25,790 | 1,063 | 26,853 | 22,459 | ||||
| 170 99 | 883 | 173182 | 155245 | |||||
| h) Investment | Income | |||||||
| Bank Interest | 24 | 12 | 37 | 356 | ||||
| 24 | 12 | 37 | 3SB | |||||
| c)Activities for Generating | Funds | |||||||
| Woodley Hill House |
42,683 | 42,683 | 53,768 | |||||
| 42 683 | 42 683 | 53768 | ||||||
| d) Other Incoming | Resources | |||||||
| Services | 26 | 26 | 646 | |||||
| Sundry Income | 1,810 | 1,810 | 326 | |||||
| Grant - Covid-19 Government | 5781 | 5 781 | 36005 | |||||
| 7616 | 7616 | 36976 |
| Unrestricted | Restricted | TOTAL | TOTAL | |||
|---|---|---|---|---|---|---|
| Note | Funds I |
Funds I |
2921 I |
2020 I |
||
| a) Charitable Activities |
||||||
| Administratwe Expenses |
2,553 | 2,553 | 1,295 | |||
| Advertising lk Publicity |
4,498 | 1,472 | 5,970 | 1,622 | ||
| Building Fund Expenses |
2,900 | |||||
| Building Repairs &Maintenance |
20,498 | 20,498 | 8,654 | |||
| Building Running Costs Conference &Training |
Costs | 18,365 1,227 |
18,365 1,227 |
28,754 1,084 |
||
| Discipleship Costs |
I,134 | 1,134 | 793 | |||
| Evangelism &Outreach |
285 | 285 | ||||
| Gifts & Donations | 7,003 | 696 | 7,699 | 19,213 | ||
| Ministry Costs |
1,646 | 1,646 | 2,838 | |||
| Rent &Rates | 1,814 | 1,814 | 2,286 | |||
| Staff Costs | 99,554 | 99,554 | 96,346 | |||
| Sundry Expenses |
2,588 | 2,588 | ||||
| 161167 | 168 | 16 335 | 165786 | |||
| b) Governance Costs |
||||||
| Bank & Mortgage Interest | 7,084 | 7,084 | 7,635 | |||
| Independent Examiners |
Fee | 1,560 | 1,560 | 1,560 | ||
| Insurance Costs |
4,300 | 4,300 | 4,205 | |||
| Legal &Professional Fees |
11,650 | 11,650 | 16,527 | |||
| 24 594 | 996 | 29926 |
| 6.CASH | AT | BAN | K AND | IN HAND | |||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | TOtal | ||||||
| Fund I |
Fund I |
31-Dec-21 | 31-Dec-20 6 |
||||||
| Cash at | Bank | and | in Hand | 189,924 | 182,073 | 371,997 | 334,045 | ||
| 4 | 18207 | 37 997 | 334045 | ||||||
| 7.DEBTORS | E PREPAYMENTS | ||||||||
| Unrestncted | Restricted | Total | Total | ||||||
| Fund | Fund I |
31-Dec-21 | 31-Dec-20 6 |
||||||
| Sundry | Debtors | 11,610 | |||||||
| 11610 | |||||||||
| 8.CREDITORS E | ACCRUALS | ||||||||
| Unrestricted | Restricted | Total | Total | ||||||
| FundI | Fund I |
31-Dec-21 6 |
3t-Dec-20 E |
||||||
| Accruals Independent Examiners Sundry Creditors |
Fee | 375 1,560 |
375 1,560 |
1,169 1,560 |
|||||
| Woodley | Hill | House Mortgage | 15,960 | 15,960 | 15,900 | ||||
| 93 | 15960 | 17895 | 186 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| 6 | 6 | |||||||
| Gross Wages and Salaries | 85,268 | 81,424 | ||||||
| Employer's | National | Insurance | Costs | 7,901 | 8,102 | |||
| Pension | Contributions | 6,386 | 6,820 | |||||
| 96~ | ||||||||
| Employees | who were | engaged | in each of | the following | activities; | |||
| 2021 | 2020 | |||||||
| TOTAL | TOTAL | |||||||
| Activities | in furtherance | oforganisation's | objects | 5 | 7 |
| (11394 | 67)and d | oes not have | a Share capital and |
has no income subject to Co | rporation Tain |
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| 6 | 6 | ||||
| Profit / | Deficit for | the financial | year | 35,589 | 50,634 |
| Other Recognised | Gains | ||||
| Balance | Brought | Forward | 813,451 | 762,817 | |
| Closing | Funds at | 31st December 2021 | 913 |