| Statement of Financial | Activities | ||||
|---|---|---|---|---|---|
| Dec-22 | Dec-21 | ||||
| Donations Received |
11,114 | 24,118 | |||
| Grants Received | 120,857 | 146,347 | |||
| Fundraising Revenue |
2,150 | 7,325 | |||
| Otherlncome | 5,664 | 4,316 | |||
| Gift Aid Reclaim | 0 | ||||
| project income | |||||
| Community Fitness Income |
9,043 | 5,053 | |||
| Social Events Income | 80 | ||||
| Child Education | Programme | Income | 18,432 | 10,268 | |
| Outreach -Work in Community |
856 | ||||
| Women Empowerment | Programme | 915 | |||
| Education - Workshops | &Seminars | 0 | |||
| I-IAF - Holiday Activity |
&Food Programme | 3,510 | |||
| Sponsorship Income |
17,927 | 2,500 | |||
| Total Receipts | 190,548 | 199,927 | |||
| Less Expenditure | |||||
| Wages and Salaries | |||||
| Gross Pay | 93,141 | 44,083 | |||
| Employers Nl |
8,301 | 4,354 | |||
| Pension Contributions | 1,694 | 1,057 | |||
| Casual Labour | 2,792 | ||||
| Rent and Rates | 7,448 | 4,223 | |||
| Marketing | 4,765 | 5,428 | |||
| Bank Charges | 0 | 6 | |||
| Equipment Expenses, |
incl Office | equip | 3,048 | ||
| Fundraising General |
2,394 | 4,763 | |||
| Insurance | 440 | ||||
| Legal and Professional | Fees | 2,086 | 50 | ||
| Printing, Postage and |
Stationery | 183 | 1,189 | ||
| Telephone and Internet |
370 | 1,046 | |||
| Repairs and Renewals | 46 | 204 | |||
| Training and Development |
2,372 | 350 | |||
| Project Expenses | |||||
| Community Fitness |
13,843 | 4,402 | |||
| Child Education | Programme | Expenses | 49,618 | 27,024 | |
| Social Events | 1,787 | 570 | |||
| Women Empowerment |
1,837 | 1,246 | |||
| Outreach -Work |
in Community | 3,734 | |||
| Education - Workshops | & Seminars | 606 | |||
| HAF - Holiday Activity &Food Programme | 965 | ||||
| Travel Expenses | 1,268 | 2,553 | |||
| Licences &Subscriptions | 89 | ||||
| Software & IT | 1,184 |
| Website Maintenance | 112 | ||
|---|---|---|---|
| Depreciation charge for the |
year | 1,503 | |
| Staff Welfare | 2,507 | ||
| Other Expenses, incl Uniform |
& PPE | 2,249 | 390 |
| Total Payments | 210,384 | 102,938 | |
| Net Income/ (Expenditure) |
-19,836 | 96,989 |
| Reserved | Funds Tracking Year End December 2022 | |||
|---|---|---|---|---|
| Income | ||||
| Big Lottery Grant | f98,124.50 | |||
| Energise Me | f4,430.00 | |||
| Active Community | Network | f11,563.86 | ||
| HIWCF Grant | f2,433.00 | |||
| Covid Vaccination | Prog | f4,072.00 | ||
| HAF - Hol Activity | & Food | f3,510.00 | ||
| Richmond Motor | Grp | f23,147.00 | ||
| Total Donations | f147,280.36 | |||
| Direct Costs | ||||
| Hall Hire | f16,873.64 | |||
| Casuol Labour/ |
Coochi | ng | f11,188.00 | |
| Refreshments & |
Subsistence | f2,507.00 | ||
| Child Education | Programme | f49,618.00 | ||
| Fundraising | f0.00 | |||
| Total Direct Costs | f80,186.64 | |||
| Expenses | ||||
| Staffcosts | f89,920.00 | |||
| Rent | f7,448.00 | |||
| Travel &expenses | f1,268.00 | |||
| Office Expenses | f905.00 | |||
| Equipment | f1,888.86 | |||
| Marketing | f762.00 | |||
| Prof/5peci ali st | Fees | f1,396.00 | ||
| Other Expenses | f810.00 | |||
| Total Expenses | f104,397.86 | |||
| Total Costs &Expenses | f184,584.50 |
| Dec-22 | Dec-21 | |||||
|---|---|---|---|---|---|---|
| Current Assets | ||||||
| Fixed Assets | ||||||
| Office Equipment | and | IT | 6,142 | 2,603 | ||
| Accumulated | Depreciation | -1,717 | ||||
| Fixtures and Fittings | 845 | 845 | ||||
| Accumulated | Depreciation | -134 | ||||
| Total Fixed Assets | 5,136 | 3,448 | ||||
| Cash Funds, Cash at Bank | ||||||
| Current —Community | Integration | A/C | 155,800.05 | 108,049 | ||
| Current —Child Education | A/C | 23,899.91 | 23,392 | |||
| Total Bank | 179,700 | 131,442 | ||||
| Total Assets | 184,836 | 134,889 | ||||
| Liabilities | ||||||
| Amounts falling due within |
one | year | 78,117 | 7,584 | ||
| Net Current Assets | 106,720 | 127,305 | ||||
| Funds | ||||||
| Unrestricted Funds |
103,576 | 127,305 | ||||
| Restricted Funds |
3,144 | |||||
| Total Funds | 106,720 | 127,305 |
| Reconcili | ation of Funds | |||
|---|---|---|---|---|
| Dec-22 | ||||
| Funds | ||||
| Total Funds Brought Forwards | 127,305 | |||
| Prior Year Adjustment: | Included | in Current | Period | -749 |
| Net Income | -19,836 | |||
| Total Funds Carried Forwards | 106,720 |
| rem | uneration or other benefits ansi |
ng from | employment wit |
h URBOND. | |
|---|---|---|---|---|---|
| 5. | Charitable Expenditure |
||||
| Dec-22 | Dec-21 | ||||
| Community Fitness |
13,843 | 4,402 | |||
| Child Education Project" | 49,618 | 27,024 | |||
| Soci aI Events | 1,787 | 570 | |||
| Women Empowerment | 1,837 | 1,246 | |||
| Outreach -Work in Community |
3,734 | ||||
| Education - Workshops &Seminars |
606 | ||||
| HAF - Holiday Activity 8 Food Programme | 965 | ||||
| 72,391 | 33,241 | ||||
| *E5,639for New School in | Koutayah | &E36,832 | |||
| for Building Sanitary Facilities, play area, |
|||||
| Air Fares included in Guinea |
Expenditure |
| Dec-22 | Dec-21 | |||
|---|---|---|---|---|
| Community | Integration | Events | 1,718 | 500 |
| Marketing/ | Fundraising | and Equipment | 7,271 | 2,182 |
| 8,989 | 2,682 |