| Unrestricted | Designated | Restricted | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Note: | Funds | Funds | Funds | Total | . | Total | |||
| (Fs) | (Fs) | (Es) | (Es) | (Fs) | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||||
| Donations | 5,910 | 28,90S | 41,477 | ||||||
| Charitable Activities |
|||||||||
| Funding for educational | operations | 2,354 | 2,354 | 12,102 | |||||
| Other trading activities | 1,551 | 1,551 | 2,723 | ||||||
| Investments | 22 | 712 | |||||||
| Total incoming resources | 26,925 | 5,910 | 3?„835 | 57,014 | |||||
| RESOURCES EXPENDED ON | |||||||||
| Raising funds | 5 | 6,201 | 102 | 16,0S4 | |||||
| Charitable Activities |
6 | ||||||||
| Educational operations |
4,416 | 4,416 | 5,666 | ||||||
| Grants made | 5,782 | 5,782 | 3,230 | ||||||
| Total resources expended | 10,617 | 16,501 | 24,980 | ||||||
| Transfer(s) between funds |
10 | ||||||||
| NET MOVEMENT IN FUNDS |
16,308 | 26 | 16,334 | 32,034 | |||||
| RECONCILUATION OF FUNDS |
|||||||||
| Funds brought forward | 199,223 | 4,031 | 8,006 | 211,260 | 179,226 | ||||
| FUNDS CARRIED FORWARD | 10 | 215,531 | 4,057 | 8,006 | 227,594 | 211,260 |
| Note. | 2021 | 2020 | ||
|---|---|---|---|---|
| (Es) | (Es) | |||
| CURRENTASSETS | ||||
| Debtors | 7 | 3,800 | 8,960 | |
| Cash | 8 | 224,344 | 203,000 | |
| 228,144 | 211,960 | |||
| CREDITORS | ||||
| Creditors due within 1year | 9 | (550) | (700) | |
| NET CURRENT ASSETS | 227,594 | 211,260 | ||
| FUNDS OF THE ACADEMY.' | ||||
| Restricted Funds |
10 | |||
| Bequest Funds | 8,006 | |||
| TOTAL RESTRICTED | FUNDS | 8,006 | ||
| Unrestricted Funds |
10 | |||
| Designated Funds |
4,057 | 4,031 | ||
| General funds | 215,531 | 199,223 | ||
| Total Unrestricted | Funds | 219,588 | 203,254 | |
| TOTALFUNDS | 227,594 | 211,260 |
| DONATION | S AND GIFTS RECEIVED |
|||
|---|---|---|---|---|
| Year Ended | Year Ended | |||
| 2021 | 2020 | |||
| Total | Tota | I | ||
| (Es) | (Es) | |||
| Donations | - Fundraising | 22,998 | 33,271 | |
| Collections | for External Charities | 5,910 | 4,359 | |
| Other Donations | 3,847 | |||
| 28,908 | 41,477 |
| 2 | FUNDING | FOR EDUCATIONAL | OPERATIONS | ||
|---|---|---|---|---|---|
| YearEnded | Year Ended | ||||
| 2021 | 2020 | ||||
| Total | Total | ||||
| (Es) | (Es) | ||||
| Other | 12,102 | ||||
| Student | Contributions | 2,354 | |||
| 2,354 | 12,102 |
| TRADING ACTIVITIES | ||||
|---|---|---|---|---|
| Incoming | Resources | Surplus/ | Surplus/ | |
| Resources | Expended | (Loss) | (Loss) | |
| 2021 | 2021 | 2021 | 2020 | |
| Total | Total | Tota I |
Total | |
| (Es) | (E) | (E) | (Es) | |
| Events | (80) | |||
| Other | 1,551 | 1,551 | 1,698 | |
| 1,551 | 1,551 | 1,618 |
| Year Ended | Year Ended | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Total | Total | ||||||
| (fs) | (E) | ||||||
| Bank In tere |
st | 22 | 712 | ||||
| 22 | 712 | ||||||
| 5 | COST OF GENERATING | FUNDS | |||||
| Year Ended | Year Ended | ||||||
| 2021 | 2020 | ||||||
| Total | Tata I |
||||||
| (Fs) | (Es) | ||||||
| Cost oftrading items | 1,105 | ||||||
| Other fundraising | expenses | 6,303 | 14,979 | ||||
| 6,303 | 16,084 | ||||||
| 6 | RESOURCES | EXPENDED | IN CHARITABLE ACTIVITIES | ||||
| Year Ended | Year Ended | ||||||
| 2021 | 2020 | ||||||
| Total | Tota I |
||||||
| (E) | (E) | ||||||
| Restricted | Funds: | ||||||
| Grants to | students | ||||||
| Other Expenditure | 1,114 | ||||||
| Designated | Funds: | ||||||
| Donations | 5,782 | 3,230 | |||||
| Gene ra I Funds; | |||||||
| Grants to | other charities | ||||||
| Educational | activities | 3,916 | 3,062 | ||||
| Banking charges | 140 | ||||||
| General expenses | 20 | ||||||
| 9,698 | 7,566 | ||||||
| Governance | Costs | 500 | 1,330 | ||||
| Tata I |
10,198 | 8,896 |
| 7 | DEBTORS | |||||
|---|---|---|---|---|---|---|
| YearEnded | Year Ended | |||||
| 2021 | 2020 | |||||
| Total | Total | |||||
| (E) | (F ) | |||||
| Gift Aid repayment | (HMRC) | 3,800 | 8,578 | |||
| Other | 382 | |||||
| 8,960 | ||||||
| 8 | Cash | |||||
| YearEnded | Year Ended | |||||
| 2021 | 2020 | |||||
| Total | Total | |||||
| (Es) | (I s) | |||||
| Petty Cash | 500 | 500 | ||||
| Current Account | 1,000 | 1,000 | ||||
| Deposit Accounts | 222,844 | 201,500 | ||||
| 224,344 | 203,000 | |||||
| 9 | CREDITORS | |||||
| YearEnded | Year Ended | |||||
| 2021 | 2020 | |||||
| Tota | I | Total | ||||
| (Is) | (F) | |||||
| Amounts | due within | one year | 550 | |||
| 550 | 700 |
| NDS | |||||||
|---|---|---|---|---|---|---|---|
| Year | |||||||
| 2020 | Ended | ||||||
| Brought | Incoming | Outgoing | 2021 | ||||
| forward | resources | resources | Transfers | Total | |||
| (E) | (F ) | (Es) | (Es) | ||||
| RESTRICTED FUNDS | |||||||
| Jane Brownlee | 5,262 | 5,262 | |||||
| Jane Wainwright | 11 | 11 | |||||
| Other | 2,733 | 2,733 | |||||
| Total Restricted | Funds: | 8,006 | |||||
| UNRESTRICTED | FUNDS | ||||||
| Designated | |||||||
| (Charitable | Collections) | 4,031 | 5,910 | (5,884) | 4,057 | ||
| General Funds |
199,223 | 26,925 | (10,617) | 215,531 | |||
| Total Unrestricted | Funds | 203,254 | 32,835 | (16,501) | 219,588 | ||
| Total Funds | 211,260 | 32,835 | (16,501) | 227,594 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Funds | Funds | (Es) | (E) | ||
| Current | assets | 220,138 | 8,006 | 228,144 | 211,960 |
| Current | liabilities | (550) | (550) | (49,581) | |
| 219,588 | 8,006 | 227,594 | 162,379 |