| NOTE | GENERAL | RESTRICTED | TOTAL | TOTAL | |
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| INCOMING RESOURCES |
|||||
| Voluntary Income |
97,115.35 | 0.00 | 97,115.35 | 69,549.10 | |
| Gift Aid Receipts | 5,841.67 | 0.00 | 5,841.67 | 23,989.56 | |
| Otherlncome | 0 | 0.00 | 0.00 | 2,587.00 | |
| Investment Income |
0.00 | 313.00 | |||
| TOTAL | 102,957.02 | 0.00 | 102,957.02 | 96,438.66 | |
| RESOURCES EXPENDED: | |||||
| CHARITABLE EXPENDITURE; | |||||
| Building Projects | 0.00 | 0.00 | 0.00 | 0.00 | |
| Management 8Administrations | 114,158.70 | 0.00 | 114,158.70 | 104,645.77 | |
| TOTAL | 114,158.70 | 104,645.77 | |||
| NET RESOURCES EXPENDED: | -11,201.68 | 0.00 | 102,957.02 | -8,207.11 | |
| NET MOVEMENTS FUNDS | 0.00 | 0.00 | 0.00 | 0.00 | |
| BALANCE BROUGHT FORWARD | 0.00 | 0.00 | 0.00 | 0.00 | |
| NET RESOURCES EXPENSED | 0.00 | 0.00 | 0.00 | 0.00 | |
| TOTAL | 184,959.00 | ||||
| BALANCE CARRIED FORWARD | -11,201.68 | 102,957.02 | 176,751.89 |
| BAIANCE SHEE | T AS AT31st DE | CEMBER2021 | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| NOTE | E | E | ||
| Non-Current | Assets. | |||
| Tangible Fixed |
Assets | 0.00 | 1,300.00 | |
| Investments | ||||
| Total Non-Current Assets |
0.00 | 1,300.00 | ||
| Current Assets: | ||||
| Cash at Bank | 192,018.45 | 196,279.18 | ||
| Loan Account | 0.00 | 0.00 | ||
| Prepayments (Rent Deposit) |
||||
| Gift Aid Receivables | ||||
| Total Current | Assets | 192,018.45 | 196,279.18 | |
| CREDITORS: | ||||
| Amount falling |
Due within one | year: | ||
| Professional Fees |
699.00 | 699.00 | ||
| Taxes | 2,189.61 | 0.00 | ||
| Other Creditors | 3,451.34 | 0.00 | ||
| Total Current | Liabilities | 6,339.95 | 699.00 | |
| Net Current Assets | 185,678.50 | 195,580.18 | ||
| NET ASSETS | 185,678.50 | 196,880.18 | ||
| FUNDS: | ||||
| Accumulated Funds |
196,880.18 | 186,794.28 | ||
| Surplus for the | year | 11,201.68 | 10,085.90 | |
| 185,678.50 | 196,880.18 |
| NOTES TO | THE | ACCOUNTS FOR | THE YEAR ENDED 31st | December | 2021 | |
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| INCOMING | RESOURCES | Total | Total | |||
| f | f | |||||
| 2a Voluntary | Income | |||||
| Tithes IL Offering |
97,115.35 | 97,115 | 70,258.00 | |||
| Pledge | 0.00 | 0 | ||||
| Gift Aid Returns | 5,841.67 | 5,842 | 23,990.00 | |||
| Investment | Income | 0.00 | 0 | 84.00 | ||
| Other Donations | 0.00 | 0 | 20,400.00 | |||
| 102,957.02 | 0 | 102,957 | 114,732.00 | |||
| Building | Project: | |||||
| Sundry Donations | 0.00 | 0 | 0.00 | |||
| TOTAL | 102,957.02 | 0 | 102,957 | 114,732.00 | ||
| Investment | Income | |||||
| Interest, Dividend |
and Gains | 0.00 | ||||
| 0.00 | 0.00 | |||||
| TOTALS | 102,957.02 | 114,732.00 |
| 2021 | 2021 | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| 3RESOURCES | EXPENDED: | Mgt &Admln f |
Total f |
Total | ||
| Rent/Rates/council | tax | 66,152.22 | 66,152.22 | 57,097.75 | ||
| Welfare | 700.00 | 700.00 | 0.00 | |||
| Repairs & Renewals Music Programs / Instrumentalists/media |
1,600.00 | 0.00 1,600.00 |
0.00 0.00 |
|||
| Service Charge | 3,000.00 | 3,000.00 | 5,000.00 | |||
| Travel &Transport | 0.00 | 0.00 | 1,200.00 | |||
| Accountancy Subscription |
1,283.00 0.00 |
1,283.00 0.00 |
4,200.00 0.00 |
|||
| Insurance (Building |
&Car) | 3,000.00 | 3,000.00 | 55.12 | ||
| Stationery& Postage |
0.00 | 0.00 | 0.00 | |||
| Bank Charges | 0.00 | 0.00 | 0.00 | |||
| Administration | Cost | 1,277.83 | 1,277.83 | 1,944.00 | ||
| Telephone/Fax | & Internet | 1,307.89 | 1,307.89 | 1,460.03 | ||
| Utilities | 1,948.16 | 1,948.16 | 1,529.94 | |||
| Training | 0.00 | 0.00 | 0.00 | |||
| Depreciation Cleaning |
1,299.99 400.00 |
1,299.99 400.00 |
2,889.54 0.00 |
|||
| Missionary Expenses Bin Collections |
0.00 0.00 |
0.00 0,00 |
1,554.39 0.00 |
|||
| Staff Wages Taxes |
30,000.00 2,189.61 |
30,000.00 2,189.61 |
27,715.00 0.00 |
|||
| Children Ministry |
0.00 | 0.00 | 0.00 | |||
| Media Expenses | 0.00 114,158.70 |
0.00 114,158.70 |
0.00 104,645.77 |
| 4.TANGIBLE FIXED | 4.TANGIBLE FIXED | ASSETS: | |||
|---|---|---|---|---|---|
| Equiptment | Furniture & F |
TOTAL | |||
| COST/VALUATION | E | E | |||
| Bal as at | 01/01/2021 | 11,558.14 | 2,554.00 | 14,112.14 | |
| Additions | 0.00 | 0.00 | 0.00 | ||
| Bal as at | 31/12/2021 | 11,558.14 | 2,554.00 | 14,112.14 | |
| DEPRECIATION: (Basis - SL2596 ) | |||||
| Balance | as at 01/01/2021 | 10,258.15 | 2,554.00 | 12,812.15 | |
| Charge for the year | 1,299.99 | 0.00 | 1,299.99 | ||
| Balance | as at 31/12/2021 | 11,558.14 | 2,554.00 | 14,11214 | |
| NET BOOK VALUE | E | f | |||
| Bal as at | 31/12/2020 | 0.00 | 0.00 | 1,299.99 | |
| Bal as at | 31/12/2021 | 0.00 | 0.00 | 0.00 | |
| 5.Bank | &Cash Balances: | 2021 | 2020 | ||
| E | |||||
| Natwest | Bank(Church | Acc.) | 15,855.00 | 11,305.70 | |
| Investment Account |
176,163.11 | 184,973.48 | |||
| 192,018.11 | 196,279.18 |
| 6.Creditors: (Amount | 6.Creditors: (Amount | Falling Due within one year) | 2021 | 2020 |
|---|---|---|---|---|
| E | ||||
| Professional | Service | 699.00 | 699.00 | |
| Taxes | 2,189.61 | 0.00 | ||
| Other Creditors | 3,451.34 | 0.00 | ||
| 6,339.95 | 699.00 |