| 31.3.21 | 31.3,20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fimd | fund | funds | funds | |||
| INCOME AND ENDOWMENTS FROM | Notes | f. | ||||
| Donations and legacies |
282,121 | 1,350 | 283,471 | 379,664 | ||
| Other ineon&e |
162 | 162 | 332 | |||
| Total | 282,283 | 1,350 | 283,633 | 379,996 | ||
| EXPENDITURE ON | ||||||
| Other | 267,422 | 75 | 267,497 | 334,686 | ||
| iNET INCOME | 14,861 | 1,275 | 16,136 | 45,310 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | for&vard | 53,019 | 157,244 | 210,263 | 164,953 | |
| TOTAL FUNDS CARRIED FORWARD | 67,880 | 158,519 | 226,399 | 210,263 |
| Balance Sheet | ||||||
|---|---|---|---|---|---|---|
| 31 March 2021 | ||||||
| 31.3.21 | 31.3.20 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | E | f. | ||||
| I'"IXEDASSETS | ||||||
| Tangible assets | 6 | 28,695 | 28,695 | 34,799 | ||
| CURRENT ASSE&TS | ||||||
| Debtors | 1,917 | 1,917 | 2,500 | |||
| Cash at bank | 41,406 | 158,519 | 199,925 | 176,931 | ||
| 43,323 | 158,519 | 201,842 | 179,431 | |||
| CRE&DITORS | ||||||
| Amounts falling due within |
one year | (4,138) | (4,138) | (3,967) | ||
| NET CURRENT ASSETS | 39,185 | 158,519 | 197,704 | 175,464 | ||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 67,880 | 158,519 | 226,399 | 210,263 | ||
| iNET ASSETS | 67,880 | 158,519 | 226,399 | 210,263 | ||
| FUNDS | 10 | |||||
| Unrestricted funds |
67,880 | 53,019 | ||||
| Restricted funds |
158,519 | 157,244 | ||||
| TOTAL FUNDS | 226,399 | 210,263 |
| 31,3,21 | 31.3,20 | ||||
|---|---|---|---|---|---|
| Depreciation - owned assets Hire ofplant and machinery Other operating leases Deficit on disposal offixed assets |
f, 8,781 9,215 29,598 589 |
8,700 4,608 90,821 |
|||
| TRUSTEES' REMUNERATION | AND BENEFITS | ||||
| 31.3.21 | 31.3,20 | ||||
| Trustees' salaries Trustees' pension contributions |
to | money purchase | schemes | 40,152 2,400 |
75,037 |
| 42,552 | 75,037 |
| 31,3.21 | 31.3.20 | |
|---|---|---|
| Adiuinistration | 2 | 3 |
| Ministry | 2 | 2 |
| 6. | TANGIBLE IIXEDA | SSETS | ||||||
|---|---|---|---|---|---|---|---|---|
| Motor | Computer | |||||||
| vehicles | equipment | Totals | ||||||
| COST | ||||||||
| At 1 April 2020 | 2,560 | 52,317 | 54,877 | |||||
| Additions | 3,516 | 3,516 | ||||||
| Disposals | (2,560) | (2,560) | ||||||
| At 31 March 2021 | 55,833 | 55,833 | ||||||
| DEPRECIATION | ||||||||
| At 1 April 2020 | 1,511 | 18,567 | 20,078 | |||||
| Charge for year | 210 | 8,571 | 8,781 | |||||
| Eliminated on disposal |
(1,721) | (1,721) | ||||||
| At 31 March 2021 | 27,138 | 27,138 | ||||||
| NET BOOK VALUE | ||||||||
| At 31 March 2021 | 28,695 | 28,695 | ||||||
| At 31 March 2020 | 1,049 | 33,750 | 34,799 | |||||
| 7, | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 31.3,21 | 31,3.20 | |||||||
| Prepayments and accrued |
income | 1,917 | 2,500 | |||||
| 8, | CREDITORS: AMOUNTS FALLING DUE | WITHIN | ONE YEAR | |||||
| 31,3,21 | 31.3.20 | |||||||
| Social security and other | taxes | 929 | 667 | |||||
| Other creditors | 809 | 900 | ||||||
| Accruals and deferred income | 2,400 | 2,400 | ||||||
| 4, 138 | 3,967 | |||||||
| 9. | LEASING AGREEMENTS | |||||||
| Minimum lease payments |
under non-cancellable | operating | leases fall | due as follows; | ||||
| 31.3.21 | 31,3,20 | |||||||
| Within one year | 8,215 | 8,215 | ||||||
| Between one and five years | 4,108 | 12,323 | ||||||
| 12,323 | ' ' | 20,538 |
| for t | he Year Ended 31March 2 21 | |||||
|---|---|---|---|---|---|---|
| 10. | MOVEMKNT IN FUNDS | |||||
| Net | ||||||
| movement | At | |||||
| At 1.4,20 | in funds | 31.3.21 | ||||
| Unrestricted funds |
||||||
| General fund |
53,019 | 14,861 | 67,880 | |||
| Restricted funds | ||||||
| Restricted funds |
157,244 | 1,275 | 158,519 | |||
| TOTALFUNDS | 210,263 | 16,136 | 226,399 | |||
| Net movement in funds, included |
in the above are as follows: | |||||
| Inconllng | Resources | Movement | ||||
| resources | expended | in funds | ||||
| f. | ||||||
| Unrestricted funds |
||||||
| General fund |
282,283 | (267,422) | 14,861 | |||
| Restricted funds |
||||||
| Restricted funds | 1,350 | (75) | 1,275 | |||
| TOTAL FUNDS | 283,633 | (267,497) | 16,136 | |||
| Comparatives for movemcnt |
in | funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.4.19 | ln funds | 31.3.20 | ||||
| f. | ||||||
| Unrestricted funds |
||||||
| General fimd |
18,518 | 34,501 | 53,019 | |||
| Restricted funds |
||||||
| Restricted funds | 146,435 | 10,809 | 157,244 | |||
| TOTAL FUNDS | 164,953 | 45,310 | 210,263 |
| incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund |
369,187 | (334,686) | 34,501 |
| Restricted funds |
|||
| Restricted funds |
10,809 | 10,809 | |
| TOTAL FUNDS | 379,996 | (334,686) | 45,310 |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1,4,19 | in funds | 31,3.21 | |
| Unrestricted funds |
|||
| General fund |
18,51S | ยน9,362 | 67,880 |
| Restricted funds |
|||
| Restricted funds |
146,435 | 12,084 | 158,519 |
| TOTAL FUNDS | 164,953 | 61,446 | 226,399 |
| Incolnlng | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| f. | |||
| Unrestricted funds |
|||
| General fund |
651,470 | (602,108) | 49,362 |
| Restricted funds |
|||
| Restricted funds |
12,159 | , ,(75) | 12,084 |
| TOTAL FUNDS | 663,629 | (602,183) | 61,446 |
| for the Year Ende | d 1 March 2021 |
||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| INCOME AND | ENDOWMENTS | ||
| Donations and legacies |
|||
| Offerings and tithes |
183,020 | 264,484 | |
| Gilt aid | 4,561 | 115,180 | |
| Grants | 95,890 | ||
| 283,471 | 379,664 | ||
| Other income | |||
| Sundry income | 162 | 332 | |
| Total incoming resources |
283,633 | 379,996 | |
| EXPENDITURE | |||
| Other | |||
| Trustees' salaries | 40)152 | 75,037 | |
| Trustees' pensions | contributions | 2,400 | |
| Wages | 92,497 | 60,959 | |
| Social security | 9,882 | 10,962 | |
| Pensions | 3,916 | 6,254 | |
| Vehicle lease | 9,215 | 4,608 | |
| Rent | 29,598 | 90,821 | |
| Worship expenses | 16,907 | 15,729 | |
| Outreach expenses |
25,830 | 31,305 | |
| Vehicle maintenance | 7,234 | 11,215 | |
| Administrative overheads |
17,093 | 14,584 | |
| Depreciation oftangible fixed assets | 8,782 | 8,700 | |
| Loss on sale oftangible fixed assets | 589 | ||
| 264,095 | 330,174 | ||
| Support costs | |||
| Governance costs |
|||
| Accountancy and |
legal fees | 3,402 | 4,512 |
| Total resources expended |
267,497 | 334,686 | |
| Net income | ']6,136 | 45,310 |