| Notes | Designated | Restdcted | Unrestricted | Total | Total | |
|---|---|---|---|---|---|---|
| Income and Expenditure | Funds | Funds | Funds | 2021 | 2020 | |
| 8 | E | f | ||||
| Incoming Resources from | ||||||
| Generated Funds |
||||||
| Voluntary Income |
821 | 821 | 2,738 | |||
| Investment Income |
4 | 15 | ||||
| Incoming Resources from | ||||||
| Charitable Activities |
0 | 157,666 | 157,666 | 131,346 | ||
| Total Incoming Resources | 0 | 158,491 | 158,491 | 134,099 | ||
| Resources Expended | ||||||
| Charitable Activities |
0 | 0 | 126,110 | 126,110 | 142,892 | |
| Governance Costs |
10 | 0 | 0 | 6,600 | 6,600 | 6,600 |
| Fund Raising Costs | 0 | 0 | 126 | 126 | 1,068 | |
| Total Resources Expended | 0 | 0 | 132,836 | 132,836 | 150,560 | |
| Net Incoming Resources |
0 | 0 | 25,655 | 25,655 | -16,461 | |
| Funds brought forward |
0 | 0 | 24,313 | 24,313 | 40,774 | |
| Transfer of Funds | 0 | 0 | 0 | 0 | ||
| Funds Camed forward |
0 | 0 | 49,968 | 49,968 | 24,313 |
| 2) | Designated | Designated | Funds | 2021 | 2020 | |||
|---|---|---|---|---|---|---|---|---|
| The funds | have | been | allocated | for the following | purposes: | |||
| Contractual | Statutory | Liabilities | 10,000 | 10,000 | ||||
| 2021 | 2020 | |||||||
| 3) | Staff Costs | 6 | ||||||
| Salaries | 89,852 | 93,101 | ||||||
| 89,852 | 93,101 |
| 2021 | 2020 |
|---|---|
| 5 | 5 |
| Fixed Assets | Fixed Assets |
|---|---|
| Current | Assets |
| Current | Liabilities |
| Unrestricted | Restricted | Total |
|---|---|---|
| Fund | Fund | 2021 |
| 6 | 6 | 6 |
| 0 | 0 | 0 |
| 49,968 | 0 | 49,968 |
| 0 | 0 | 0 |
| 49,968 | 0 | 49,968 |
| incoming | Resources | from | |
|---|---|---|---|
| Generated | Funds | ||
| 6) | Voluntary | Income | |
| Royal Borogh of Kensington | &Chelsea | ||
| Donation & Fund Raising |
|||
| Other Grants | |||
| 7) | Investment | Income | |
| Bank Interest |
| Restricted | Unrestricted | Total | Total |
|---|---|---|---|
| Funds | Funds | 2021 | 2020 |
| K | |||
| 0 | 0 | 0 | |
| 821 | 821 | 2,738 | |
| 0 | 0 | 0 | |
| 0 | 821 | 821 | 2,738 |
| 4 | 15 | ||
| 4 | 18 |
| 0 | 15,899 | 15,899 | 25,591 |
|---|---|---|---|
| 0 | 118,146 | 118,146 | 105,755 |
| 0 | 23,621 | 23,621 | 0 |
| 0 | 157,666 | 157,666 | 131,346 |
| 0 | 158,491 | 158,491 | 134,099 |
| Restricted | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| 9) | Charitable | Activities | ||||
| f | K | |||||
| Salaries | 89,852 | 89,852 | 93,101 | |||
| Staff Training | 176 | 176 | 5,857 | |||
| Rent &Services | 21,083 | 21,083 | 24,355 | |||
| Telephone | 1,101 | 1,101 | 854 | |||
| Insurance | 130 | 130 | 1,477 | |||
| Repairs &Renewals | 4,424 | 4,424 | 0 | |||
| Cleaning | 121 | 121 | 574 | |||
| Activities | 122 | 122 | 532 | |||
| Outting | 268 | 268 | 2,638 | |||
| Toys 8 Equipment | 2,277 | 2,277 | 7,877 | |||
| Consumables | 3,554 | 3,554 | 2,633 | |||
| Subscription | 731 | 731 | 808 | |||
| Publicity | 75 | 75 | 75 | |||
| Printing postage stationery |
2, 'l27 | 2,127 | 2,051 | |||
| Bank Charges | 69 | 60 | ||||
| 0 | 126,110 | 126,110 | 142,892 | |||
| 10) | Governance | |||||
| Accountancy | Fee | 0 | 6,600 | 6,600 | 6,600 | |
| 11) | Fund Raising expenditure | 126 | 126 | 1,068 | ||
| Total Resources Expended | 0 | 132,836 | 132,836 | 150,560 |
| Notes | Designated | Restdcted | Unrestricted | Total | Total | |
|---|---|---|---|---|---|---|
| Income and Expenditure | Funds | Funds | Funds | 2021 | 2020 | |
| 8 | E | f | ||||
| Incoming Resources from | ||||||
| Generated Funds |
||||||
| Voluntary Income |
821 | 821 | 2,738 | |||
| Investment Income |
4 | 15 | ||||
| Incoming Resources from | ||||||
| Charitable Activities |
0 | 157,666 | 157,666 | 131,346 | ||
| Total Incoming Resources | 0 | 158,491 | 158,491 | 134,099 | ||
| Resources Expended | ||||||
| Charitable Activities |
0 | 0 | 126,110 | 126,110 | 142,892 | |
| Governance Costs |
10 | 0 | 0 | 6,600 | 6,600 | 6,600 |
| Fund Raising Costs | 0 | 0 | 126 | 126 | 1,068 | |
| Total Resources Expended | 0 | 0 | 132,836 | 132,836 | 150,560 | |
| Net Incoming Resources |
0 | 0 | 25,655 | 25,655 | -16,461 | |
| Funds brought forward |
0 | 0 | 24,313 | 24,313 | 40,774 | |
| Transfer of Funds | 0 | 0 | 0 | 0 | ||
| Funds Camed forward |
0 | 0 | 49,968 | 49,968 | 24,313 |
| 2) | Designated | Designated | Funds | 2021 | 2020 | |||
|---|---|---|---|---|---|---|---|---|
| The funds | have | been | allocated | for the following | purposes: | |||
| Contractual | Statutory | Liabilities | 10,000 | 10,000 | ||||
| 2021 | 2020 | |||||||
| 3) | Staff Costs | 6 | ||||||
| Salaries | 89,852 | 93,101 | ||||||
| 89,852 | 93,101 |
| 2021 | 2020 |
|---|---|
| 5 | 5 |
| Fixed Assets | Fixed Assets |
|---|---|
| Current | Assets |
| Current | Liabilities |
| Unrestricted | Restricted | Total |
|---|---|---|
| Fund | Fund | 2021 |
| 6 | 6 | 6 |
| 0 | 0 | 0 |
| 49,968 | 0 | 49,968 |
| 0 | 0 | 0 |
| 49,968 | 0 | 49,968 |
| incoming | Resources | from | |
|---|---|---|---|
| Generated | Funds | ||
| 6) | Voluntary | Income | |
| Royal Borogh of Kensington | &Chelsea | ||
| Donation & Fund Raising |
|||
| Other Grants | |||
| 7) | Investment | Income | |
| Bank Interest |
| Restricted | Unrestricted | Total | Total |
|---|---|---|---|
| Funds | Funds | 2021 | 2020 |
| K | |||
| 0 | 0 | 0 | |
| 821 | 821 | 2,738 | |
| 0 | 0 | 0 | |
| 0 | 821 | 821 | 2,738 |
| 4 | 15 | ||
| 4 | 18 |
| 0 | 15,899 | 15,899 | 25,591 |
|---|---|---|---|
| 0 | 118,146 | 118,146 | 105,755 |
| 0 | 23,621 | 23,621 | 0 |
| 0 | 157,666 | 157,666 | 131,346 |
| 0 | 158,491 | 158,491 | 134,099 |
| Restricted | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| 9) | Charitable | Activities | ||||
| f | K | |||||
| Salaries | 89,852 | 89,852 | 93,101 | |||
| Staff Training | 176 | 176 | 5,857 | |||
| Rent &Services | 21,083 | 21,083 | 24,355 | |||
| Telephone | 1,101 | 1,101 | 854 | |||
| Insurance | 130 | 130 | 1,477 | |||
| Repairs &Renewals | 4,424 | 4,424 | 0 | |||
| Cleaning | 121 | 121 | 574 | |||
| Activities | 122 | 122 | 532 | |||
| Outting | 268 | 268 | 2,638 | |||
| Toys 8 Equipment | 2,277 | 2,277 | 7,877 | |||
| Consumables | 3,554 | 3,554 | 2,633 | |||
| Subscription | 731 | 731 | 808 | |||
| Publicity | 75 | 75 | 75 | |||
| Printing postage stationery |
2, 'l27 | 2,127 | 2,051 | |||
| Bank Charges | 69 | 60 | ||||
| 0 | 126,110 | 126,110 | 142,892 | |||
| 10) | Governance | |||||
| Accountancy | Fee | 0 | 6,600 | 6,600 | 6,600 | |
| 11) | Fund Raising expenditure | 126 | 126 | 1,068 | ||
| Total Resources Expended | 0 | 132,836 | 132,836 | 150,560 |