| ASSETS |
| Property, Plant & Equipment |
| 1001 |
Land and Buildings (Cost)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1002 |
Medical Equipment (Cost)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1003 |
Motor Vehicles (Cost)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1004 |
Furniture, Fixtures & Fittings (Cost)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1005 |
Computer & IT Equipment (Cost)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1006 |
Capital Work in Progress
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Intangible Assets |
| 1010 |
Computer Software & Licences (Net)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Long-term Investments & Deposits |
| 1020 |
Long-term Security Deposits
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1021 |
Staff Housing Scheme Loans Receivable
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Inventories |
| 1101 |
Pharmacy Drug Stock (Main Hospital)
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1102 |
Medical Consumables & Sundries Stock
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1103 |
Kitchen & Dietary Stores
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Trade & Other Receivables |
| 1201 |
NHIF / SHIF Receivables
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1202 |
Corporate & Insurance Debtors
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1203 |
Staff & Other Debtors
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1204 |
Donation & Grant Receivables
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Prepayments & Deposits |
| 1301 |
Prepaid Insurance Premiums
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1302 |
Prepaid Rent & Lease Deposits
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1303 |
Prepaid Licences & Subscriptions
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Cash & Bank Balances |
| 1401 |
Petty Cash Floats
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1402 |
Main Operating Bank Account
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1403 |
NHIF Collections Bank Account
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| 1404 |
Project / Restricted Funds Bank Account
A
|
ASSET |
Dr |
|
|
|
|
|
|
โ |
โ |
| Total ASSETS | 0 | 0 | | 0 | 0 | | |
|
| CONTRA ASSETS |
| Property, Plant & Equipment |
| 1009 |
Accumulated Depreciation โ All Assets
C
|
CONTRA_ASSET |
Cr |
|
|
|
|
|
|
โ |
โ |
| Total CONTRA ASSETS | 0 | 0 | | 0 | 0 | | |
|
| LIABILITIES |
| Trade Payables & Accruals |
| 2001 |
Trade Creditors โ Drug & Pharmaceutical Suppliers
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2002 |
Trade Creditors โ General Suppliers
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2003 |
Accrued Salaries & Wages
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2004 |
Accrued Utilities (Electricity, Water)
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Short-term Borrowings |
| 2101 |
Short-term Bank Loan (Current Portion)
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2102 |
Bank Overdraft
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Statutory Payables |
| 2201 |
PAYE Payable (KRA)
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2202 |
NSSF Contributions Payable
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2203 |
NHIF / SHIF Employer Contributions Payable
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2204 |
Withholding Tax Payable
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Other Current Liabilities |
| 2301 |
Patient Deposits & Advance Receipts
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2302 |
Deferred Income โ Prepaid School Fees
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2303 |
Other Payables & Accruals
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Long-term Borrowings |
| 2501 |
Long-term Bank Loan (Non-current Portion)
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2502 |
Congregation / Mission Soft Loan
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Deferred Income |
| 2601 |
Deferred Income โ Capital Grants
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Employee Obligations |
| 2701 |
Staff Gratuity Provision
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 2702 |
Pension / NSSF Arrears (Long-term)
L
|
LIABILITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Total LIABILITIES | 0 | 0 | | 0 | 0 | | |
|
| EQUITY & RESERVES |
| Capital & Reserves |
| 3001 |
Congregation / Mission Capital Contribution
E
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 3002 |
Accumulated Surplus / (Deficit) โ Opening
E
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 3003 |
Surplus / (Deficit) for the Period
E
โ P&L
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 3004 |
Capital Development Reserve
E
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Restricted Funds |
| 3101 |
Restricted Grants Reserve โ CHAK / Donors
E
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| 3102 |
Fidenza Nursing School Fund
E
|
EQUITY |
Cr |
|
|
|
|
|
|
โ |
โ |
| Total EQUITY & RESERVES | 0 | 0 | | 0 | 0 | | |
|
| REVENUE |
| Clinical Revenue |
| 4001 |
In-patient Fees
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4002 |
Out-patient Fees
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4003 |
Mother Child Health (MCH) Fees
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4004 |
Radiology Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4005 |
ENT Clinic Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4006 |
Dialysis Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| Satellite Facilities |
| 4007 |
Kibugua Satellite Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4008 |
Makima Satellite Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| Other Income |
| 4101 |
Mortuary Fees
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4102 |
Ambulance Hire Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4103 |
Fidenza Nursing School Fees Surplus
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4104 |
Donations โ CHAK / Projects
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4105 |
Rent Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4106 |
Farm Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4107 |
Interest from Bank
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4108 |
Miscellaneous Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| 4109 |
Photocopy Income
R
|
REVENUE |
Cr |
|
|
|
|
|
|
โ |
โ |
| Total REVENUE | 0 | 0 | | 0 | 0 | | |
|
| EXPENSES |
| Direct Costs |
| 5001 |
Drugs and Medical Supplies
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Staff Costs |
| 5101 |
Staff Costs โ Salaries
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5102 |
Staff Cost โ Gratuity Payment
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Operational Expenses |
| 5201 |
Electricity and Water
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5202 |
Kitchen and Stores
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5203 |
Cleaning Services
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5204 |
Security and Safety Services
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5205 |
Generator Maintenance Costs
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5206 |
General Repairs and Maintenance
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5207 |
Radiology Expenses
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Administrative Expenses |
| 5301 |
Motor Vehicle Running Expenses
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5302 |
Motor Vehicle Repairs
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5303 |
Telephone and Internet
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5304 |
Printing and Stationery
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5305 |
Linen and Clothing
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5306 |
Farm Inputs
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5307 |
Licence and Insurance
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5308 |
Audit Fees
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5309 |
Transport and Travelling
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5310 |
Advertising
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5311 |
IT Expenses
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5312 |
CEO's Kitchen
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5313 |
Self Reliance
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| 5314 |
Miscellaneous Expenses
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Non-Cash Charges |
| 5401 |
Depreciation
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Finance Costs |
| 5501 |
Loan Interest and Charges
E
|
EXPENSE |
Dr |
|
|
|
|
|
|
โ |
โ |
| Total EXPENSES | 0 | 0 | | 0 | 0 | | |
|
| GRAND TOTALS (Adjusted) |
0 |
0 |
|
0 |
0 |
| |
|
TRIAL BALANCE IS BALANCED |
โ Adjusted Dr = Adjusted Cr = KSh 0 |
| P&L NET SURPLUS / (DEFICIT) โ Revenue 0 minus Expenses 0 |
KSh 0 |