| GENERAL | GENERAL | DESIGNATED | DESIGNATED | RESTIIICTED | 3U03/23 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| FUNDS | FUNDS | FUNDS | |||||||||
| NOTES | 8 | ||||||||||
| Income | |||||||||||
| Church ministry | income | 2 | 91,448 | 5,875 | 10,500 | ||||||
| Investmem | income | 3 | 41 | ||||||||
| Comm umty | centre | 4 | |||||||||
| income | 14@71 | 1437I | 18,679 | ||||||||
| Other income-GIR | Aid | 5 | 19363 | 19463 | |||||||
| 5 | 780,071 | 780,071 | |||||||||
| Todd Income | 125923 | 786 | 52 | 19SM | 921875 | 850 21 | |||||
| Expendltare | |||||||||||
| 6 | 87,099 | 1,177 | 85,996 | ||||||||
| Cluneh minhtry | costs | 7 | 62,811 | 62,811 | 26,112 | ||||||
| 8 | 712 | 712 | |||||||||
| 150623 | I 177 | 151800 | 99730 | ||||||||
| Net Incmno'(expenditure) | (25,600) | 786352 | 9,323 | 770,075 | 750491 | ||||||
| Transfers between | lbnds | 17 | |||||||||
| ~63 13 | 63 135 | ||||||||||
| Net movement in Itmds |
(&8,7351 | 849,487 | 9323 | 770,075 | 750,591 | ||||||
| Ihh | ~lh~ | 941112 | 723189 | 818161 | 67 70 | ||||||
| Bahmon carrkd | forward | ||||||||||
| at | |||||||||||
| 31oMarsh 2013 | 19 | 6,237 | I 572676 | 9 323 | ~158II~S | 818 161 |
| l,574/44 | ||||
|---|---|---|---|---|
| 14 | 4244 )1 154 4IPI |
le,l53 ~5N |
||
| l7 | ee,972 | |||
| 17 | 723,189 | |||
| le |
| General | Designate | estrkted | 2023 | 2022 | ||
|---|---|---|---|---|---|---|
| d | ||||||
| Total | Total | |||||
| Regring lbnd | ||||||
| (spcdal events) | ||||||
| General fund | ||||||
| untestflctcd | 91,448 | 5,875 | 108385 | |||
| Grants | ||||||
| Special giga | 10~ | 701,000 | ||||
| Donated assets | 91 448 | 780 D71 787 946 |
~10 | 780071 | 809 85 | |
| erkd comparative-31M | March | 2022 | ||||
| General | ||||||
| Total | ||||||
| Branch youth | ||||||
| Retiring ibad | ||||||
| (spedal events) | ||||||
| General fbnd | ||||||
| untestflcted | 22,085 | 108385 | ||||
| Grants | ||||||
| Gks dty mission | ||||||
| Gks tath income | ||||||
| OYG Account SCOW~cted |
||||||
| Special gitk | 700DM | 701 MD | ||||
| ~III | 00 | 788 DDD |
| Restricted | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Total | Total | |||||||
| GIRRR | IRR | ~19 | I | 19 | 63 | 8 | 7 | |
| 19 | 63 | 22 | 7 |
| 6. | Adana costs | U~ feeds | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||
| Total | Total | ||||||||
| Cleaning end | waste | ||||||||
| collecthn | 2,836 | 2,836 | |||||||
| Emphyers | Nl | ||||||||
| Emphyers | pension | ||||||||
| 418 | 418 | ||||||||
| Health and | safety | ||||||||
| 3,418 | 3,418 | 1393 | |||||||
| insurance ITsoftware |
k | 5374 | 5,374 | 3357 | |||||
| consumebles | 215 | 215 | 639 | ||||||
| Light, power | snd | ||||||||
| heat | 20,673 | 20,673 | 7315 | ||||||
| Rates | 627 | 627 | 320 | ||||||
| Repahs and | |||||||||
| maintenance | NCC | 13313 | |||||||
| Repairs and | |||||||||
| mainteruaxa- | |||||||||
| general | 5,779 | 6,466 | |||||||
| Consultancy | fees | 5400 | |||||||
| Legal Peas | 4400 | 4400 | |||||||
| Sthrice | 32392 | 32392 | 28,127 | ||||||
| QaFCosts | 735 | 735 | |||||||
| Trustee trslnh8I | |||||||||
| Telephone, | internet, | ||||||||
| end postage | 434 | 434 | 279 | ||||||
| Water | 2533 | 2,533 | 978 | ||||||
| Audit end | |||||||||
| 2/70 | 2,370 | 3~0 | |||||||
| Bookkeephg | 4,492 | 4,492 | 4,613 | ||||||
| Sundries | 3 | 3 | 1336 | ||||||
| Bank charges | 149 | 149 | 120 | ||||||
| Depreciathn | 452 | 943 | 316 | ||||||
| I 177 | 88 | 276 | 72 | 968 |
| 7. | Church ministry | costs | ||||||
|---|---|---|---|---|---|---|---|---|
| Varestrtcted | lands | |||||||
| Total | Total | |||||||
| aiiiable and | ||||||||
| political onations |
22,600 | 22,600 | 19,888 | |||||
| Venue Hire | 3,476 | 3,476 | ||||||
| Ctuldren and youth |
||||||||
| expenses | ||||||||
| Equipment 0. | ||||||||
| supplies General expenam |
1W7 l~ |
1~7 1/64 |
297 566 |
|||||
| Glebe Hub | 28~5 | 28~5 | 350 | |||||
| Branch Youth | Fund | 179 | ||||||
| GYG running | costs | 277 | ||||||
| Lteratuie Jttracks | 638 | 638 | 408 | |||||
| Print ih stationery | 649 | 649 | 52 | |||||
| Refieshm ants | 1W6 | 1476 | 382 | |||||
| Stalftraining | 290 | |||||||
| Subscriptions | 1423 | 1423 | 559 | |||||
| Felhnsship dt |
prayer | 1,014 | 1,014 | 978 | ||||
| Licensing fee | 1,403 | |||||||
| Community cowses |
||||||||
| 6 | 11 | 6 811 | 26 | 112 |
| DESIGNATED | TOTAL | ||||||
|---|---|---|---|---|---|---|---|
| FUNDS | FUNDS | ||||||
| 722,085 | 809385 | ||||||
| Community | centre | ||||||
| income | 18,679 | 18,679 | |||||
| Total Incmne | ~128 | 6 | 850321 | ||||
| Expeaditure | |||||||
| Church ministry costs | 26,112 | ||||||
| Safeguarding | costs | ||||||
| Total Expenditure | ~99 | 4 | |||||
| Net Income/(expenditure) | |||||||
| 28,962 | 721,629 | 750491 | |||||
| Transfers between | Ibnds | ||||||
| Net movement | la | funds | |||||
| 28,962 | 721,629 | 750491 | |||||
| Balances brought | forwrud | 66 | 9111 | ~67 79 | |||
| Balances carried | forward | ||||||
| 94 | 974 | 797 199 | - | 919161 |
| Glebe Hab f |
|||||||
|---|---|---|---|---|---|---|---|
| COST: | |||||||
| As at 1st | April 2022 | ||||||
| Additions | 450,000 | ||||||
| Disposes | |||||||
| As at 31stMarch 2023 | |||||||
| DEPRECIATION | |||||||
| As st 1st | Aprg 2022 | ||||||
| Charge for year | |||||||
| Eliminated on disposal |
|||||||
| As at31stMech 2023 | |||||||
| NETBOOKVALUE 4 @31~2023 |
430000 | ||||||
| As at 31a March | 2022 | ||||||
| Total | |||||||
| & | Property | ||||||
| fittings | |||||||
| f | |||||||
| CORP 2 | |||||||
| As at 1stApril 2022 | 664 | 751 | 45%2 | 47~7 | |||
| Addititms | 545 | 2,451 | L075W5 | 1,070,572 | |||
| Disposah | |||||||
| As at31st | March 2023 | 1 | 3 | 1121 | 1 75919 | ||
| DEPRECIATION | |||||||
| As at 1stApril 2022 | 332 | 300 | 632 | ||||
| Charge for | year | 302 | 641 | 943 | |||
| Eliminated | on disposal | ||||||
| As at31st | March 2023 | 634 | 941 | 1 | 75 | ||
| NET BOOKVALUE | |||||||
| As at31"March 2023 | 575 | 2 | 1 121 | 1 124 | |||
| As at31"March 2022 | 332 | 451 | 45,932 | 46,715 |
| ~funds | At 01I04121 |
At 01I04121 |
xpendltnre f |
Transfers | At 31/03122 |
At 31/03122 |
At 31/03122 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| R stricted Gifts | |||||||||||
| U striated |
funds | ||||||||||
| -Designated | |||||||||||
| NCC Development | 722,020 | 722,020 | |||||||||
| Branch youth fund | 861 | (179) | 682 | ||||||||
| GYG Youth | 699 | 65 | (380) | 487 | |||||||
| -geaerel | 66010 ~67 70 |
72lg36 ~030 21 |
99 74 99730 |
94 818 |
972 161 |
||||||
| 1&.Analysis ofNet Assets | between Fends | ||||||||||
| As at31March 2023 | |||||||||||
| Genertd | Restricted | Total | |||||||||
| Fends | Funds | Funds | |||||||||
| 8 | |||||||||||
| Tangible fixed assets | 876 | 1,121~ | 1,961 | L124~ | |||||||
| inves ancilla | 450,000 | 450,000 | |||||||||
| Current assets | 32,868 | 1,169 | 7,362 | 41398 | |||||||
| Current liabghies | (25,107) | ||||||||||
| (25,107) | |||||||||||
| Liabilities over 1 |
year | (2,400) | |||||||||
| Net assets at March 2023 |
31ยป | ~6 | ~7676 ~823 | 1 | 88 | 235 | |||||
| As et31Manh 2022 | |||||||||||
| Total | |||||||||||
| Funds | |||||||||||
| Tangible fixed assets | |||||||||||
| 783 | 45,932 | 46,715 | |||||||||
| Cunent assets | 101,593 | 677~7 | 778,850 | ||||||||
| Cunent liabilities |
(5,881) | ||||||||||
| (5,881) | |||||||||||
| Liabilities over 1 | year | (1,523) | |||||||||
| Net assets at31"Marsh | |||||||||||
| 2022 | 8II7767 | ||||||||||
| 17 |