| Unrestricted | Restricted | ||||||
|---|---|---|---|---|---|---|---|
| funds 2023 | funds 2023 | Total 2023 | Total 2022 | ||||
| Income from: | |||||||
| Voluntary income: |
|||||||
| Donations | 18,451 | 31,300 | 49,751 | 34,503 | |||
| Legacies | |||||||
| Fund raising activities: | |||||||
| Fund-raising events |
4,000 | ||||||
| Interest received | 632 | 632 | 180 | ||||
| Investment income |
5,376 | 5,376 | 1,306 | ||||
| Gift aid | 894 | 894 | |||||
| Total | 25,353 | 31,300 | 56,653 | 39,988 | |||
| Expenditure on: |
|||||||
| Raising funds and | realising | legacies | 194 | 194 | 638 | ||
| Governance costs |
3,158 | 3,158 | 2,200 | ||||
| Charitable activities |
|||||||
| Project grants | 26,049 | 35,300 | 61,349 | 32,976 | |||
| Investment fees |
2,141 | 2,141 | 1,435 | ||||
| Total | 31,542 | 35,300 | 66,842 | 37,249 | |||
| Net gains/(losses) | on investments | (17,909) | (17,909) | (13,307) | |||
| Net movement in |
funds | ||||||
| for the year | (24,098) | (4,000) | (28,098) | (10,568) | |||
| Total funds brought | forward | 369,516 | 4,980 | 374,496 | 385,064 | ||
| Total funds carried | forward | 345,418 | 980 | 346,398 | 374,496 |
| Unrestricted | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds 2022 | funds 2022 | Total 2022 | Total 2021 | |||||
| Income from: | ||||||||
| Voluntary income: |
||||||||
| Donations | 18,813 | 15,690 | 34,503 | 27,118 | ||||
| Legacies | 1,455 | |||||||
| Fund raising activities: | ||||||||
| Fund-raising events |
4,000 | 4,000 | ||||||
| Interest received | 180 | 180 | 170 | |||||
| Investment income |
1,306 | 1,306 | ||||||
| Total | 24,298 | 15,690 | 39,988 | 28,743 | ||||
| Expenditure on: |
||||||||
| Raising funds and |
realising | legacies | 638 | 638 | 11,473 | |||
| Governance costs |
2,200 | 2,200 | 1,500 | |||||
| Charitable activities |
||||||||
| Project grants | 21,731 | 11,245 | 32,976 | 17,886 | ||||
| Investment fees |
1,435 | 1,435 | ||||||
| Total | 26,004 | 11,245 | 37,249 | 30,859 | ||||
| Net gains/(losses) | on investments | (13,307) | (13,307) | |||||
| Net movement in |
funds | |||||||
| for the year | (15,013) | 4,445 | (10,568) | (2,116) | ||||
| Total funds brought | forward | 384,529 | 535 | 385,064 | 387,180 | |||
| Total funds carried | forward | 369,516 | 4,980 | 374,496 | 385,064 |
| Balance sheet as at 31March 2023 | ||||||
|---|---|---|---|---|---|---|
| Notes | 2023 | 2022 | ||||
| Current assets |
||||||
| Investments | 221,889 | 236,564 | ||||
| Balance at bank: | ||||||
| Current | accounts | 14,121 | 11,080 | |||
| Deposit | accounts | 112,671 | 128,853 | |||
| Cash float | 200 | 200 | ||||
| Debtors | 625 | |||||
| 349,506 | 376,696 | |||||
| Current liabilities |
||||||
| Accruals and deferred income |
(3,108) | (2,200) | ||||
| Net assets | 346,398 | 374,496 | ||||
| Funds | ||||||
| Restricted | 980 | 4,980 | ||||
| Unrestricted - designated |
300,000 | 300,000 | ||||
| free reserves | 45,418 | 69,516 | ||||
| Total unrestricted | funds | 345,418 | 369,516 | |||
| Total funds | 346,398 | 374,496 | ||||
| Sharon Austen, | Treasurer | |||||
| Approved by the Trustees |
on | |||||
| signed: RBearne, Trustee |
| Investments | |
|---|---|
| Listed investments | |
| Brought Forwards | 236,564 |
| Additions | 10,355 |
| Disposals | (6,839) |
| Revaluations | (18,191) |
| Carried forwards | 221,889 |
| Per SoFA | (17,909) | (17,909) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Management | fees | (2,141) | |||||||||||
| Income from | investments | 5,375 | |||||||||||
| Cash cost ofadditions | (10,355) | ||||||||||||
| Cash proceeds | ofdisposals | 6,839 | |||||||||||
| Actual change | in value: | (18,191) | |||||||||||
| 4 Funds |
|||||||||||||
| Brought Forward |
Income | Expenditure | Net gains/(losses) |
Transfers in / (out) |
Carried forward |
||||||||
| f. | |||||||||||||
| Restricted funds | |||||||||||||
| Ramm Sounds | 445 | 445 | |||||||||||
| Portrait conservation | 4,000 | 16,000 | (20,000) | ||||||||||
| Gatekeeper s to Heaven | 2,500 | (2,500) | |||||||||||
| Costume Renovation | 4,300 | (4,300) | |||||||||||
| Antiquities | 8,000 | (8,000) | |||||||||||
| Activities for children | 500 | (500) | |||||||||||
| Other | 535 | 535 | |||||||||||
| Total restricted funds |
4,980 | 31,300 | (35,300) | 980 | |||||||||
| Designated funds |
|||||||||||||
| RAMM Future Fund | 300,000 | (17,909) | 17,909 | 300,000 | |||||||||
| General funds | |||||||||||||
| General iree reserves | 69,516 | 25,353 | (31,542) | (17,909) | 45,418 | ||||||||
| Total unrestricted funds |
369,516 | 25,353 | (31,542) | (17,909) | 345,418 | ||||||||
| Total funds | 374,496 | 56,653 | (66,842) | (17,909) | 346,398 | ||||||||
| The Trustees have designated | 2300,000offree | reserves to | the | RAlNIVI Future | Fund to | support | |||||||
| the long-term sustainability |
ofthe | Museum. | |||||||||||
| 5 Analysis of |
net | assets | between funds | ||||||||||
| Current | assets | Current | liabilities | Total | |||||||||
| Restricted funds | |||||||||||||
| Other | 980 | 980 | |||||||||||
| Unrestricted | funds | ||||||||||||
| Designated | 300,000 | 300,000 |
| Free reserves | Free reserves | 48,526 | (3,108) | 45,418 |
|---|---|---|---|---|
| Total | 349,506 | (3,108) | 346,398 | |
| 6 | Related party transactions |