| Notes | Restricted | Unrestricted | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| Income and endowments | from | ||||||
| Donations and legacies: |
|||||||
| Donations | 5,149 | 5,149 | 17,053 | ||||
| Grants | 42,605 | 50,000 | 92,605 | 99,466 | |||
| Grants: Emergency | Support | 55,112 | 55,112 | ||||
| Service Level Agreements | 58,562 | 58,562 | 58,562 | ||||
| Trading Activities: sales ofgoods | 1,110 | 1,110 | 10,814 | ||||
| Investment income |
598 | 598 | 1,577 | ||||
| Other income | 4,521 | ||||||
| Total income and endowments | 42,605 | 170,531 | 213,136 | 191,993 | |||
| Expenditure on |
|||||||
| Generating income |
1,497 | 1,497 | 7,499 | ||||
| Charitable Activities |
38,672 | 94,905 | 133,577 | 161,185 | |||
| Total expenditure | 38,672 | 96,402 | 135,074 | 168,684 | |||
| Net Income / (Expenditure) | for the year | 3„933 | 74,129 | 78,062 | 23,309 | ||
| Transfers between Funds |
|||||||
| Net Movement in funds for the year |
3,933 | 74,129 | 78,062 | 23,309 | |||
| Reconciliation offunds | |||||||
| Total Funds Brought Forward | 261,839 | 36,329 | 298,168 | 274,859 | |||
| Total Funds Carried Forward | 265,772 | 110,458 | 376,230 | 298,168 |
| Notes | 2021 | 2020 | ||
|---|---|---|---|---|
| Fixed Assets | 10 | 9,670 | 11,171 | |
| Current Assets | ||||
| Stock | 3,673 | 4,880 | ||
| Debtors and prepayments | 9,941 | 53,084 | ||
| Cash atBank and in | Hand | 361,667 | 250,236 | |
| 375,281 | 308,200 | |||
| Creditors: amounts | falling due within one year | (8,721) | (21,203) | |
| Net Current Assets | 366,560 | 286,997 | ||
| Net Assets | 376,230 | 298,168 | ||
| Charity funds | 11,12 | |||
| Restricted Funds | 265,772 | 261,839 | ||
| Unrestricted Funds: |
General Funds | 110,458 | 36,329 | |
| 376,230 | 298,168 |
| 3 | Costs ofgenerating | Costs ofgenerating | income | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Costs ofgoods | so1d | 988 | 7,242 | ||
| Correct opening stock value | 414 | ||||
| Card payment | processing fees | 95 | 257 | ||
| 1,497 | 7,499 |
| 4 | Analysis ofExpenditure | on Charitable | on Charitable | on Charitable | on Charitable | Activities | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|---|
| Note | Restricted | Unrestricted | Total | ||||||
| Total Expenditure | |||||||||
| Staffcosts | 48,610 | 50,203 | |||||||
| Stafftraining | 25 | 481 | |||||||
| Volunteer costs | 445 | ||||||||
| Exhibition and Learning Advertising and publicity |
Resource | s | Costs | 936 1,395 |
5,655 4,916 |
||||
| Conservation costs |
20,603 | 429 | |||||||
| Other project costs Covid-19 precautions costs Rent and water |
18,069 | 1,889 5,387 |
15,921 2,594 |
||||||
| Electricity and gas Insurance |
1,938 2,431 |
5,151 2,593 |
|||||||
| Property repairs and maintenance Telephone and broadband Computer costs Printing, postage and stationery Office equipment leasing Sundry costs Cleaning costs Memberships and subscriptions Accountancy fees Professional fees |
10,511 3,401 3,851 447 667 59 964 766 2,000 4,995 |
13,418 3,827 3,428 804 490 599 5,620 1,585 2,591 40,395 |
|||||||
| Trustees' training / conferences Bank charges Depreciation |
140 278 3,341 |
241 673 |
|||||||
| 38,672 | 94,905 | 161,185 | |||||||
| 5 | Staff Costs | 2021 | 2020 | ||||||
| Gross Salaries | 47,194 | 48,609 | |||||||
| Employer Pension Costs Employer National Insurance |
Costs | 1,416 | 1,458 136 |
||||||
| 48,610 | 50,203 |
| Fixed Assets | ||||
|---|---|---|---|---|
| Fixtures | Furniture | Computer | Total | |
| and | and | Equipment, | ||
| Fittings | Equipment | Printers | ||
| Cost: | ||||
| At 1 April 2020 |
3,500 | 1,949 | 6,395 | 11,844 |
| Additions | 1,076 | 764 | 1,840 | |
| At 31March 2021 | 4,576 | 2,713 | 6,395 | 13,684 |
| Depreciation: | ||||
| At 1 April 2020 | 322 | 67 | 284 | 673 |
| Charge for the Year | 811 | 398 | 2,132 | 3,341 |
| At 31March 2021 | 1,133 | 465 | 2,416 | 4,014 |
| Net Book Value: | ||||
| At 31March 2020 | 3,178 | 1,882 | 6,111 | 11,171 |
| At 31March 2021 | 3,443 | 2,248 | 3,979 | 9,670 |
| Analysis ofCharitable Fun |
ds | ||||
|---|---|---|---|---|---|
| Balance at | Income | Expenditure | Transfers | Balance at | |
| 1.04.2020 | 31.03.2021 | ||||
| Restricted Funds | |||||
| Sanctuary Fund | 213,239 | 213,239 | |||
| Right Stuff Project Conservation Project |
23,600 25,000 |
32,550 | 17,567 20,603 |
38,583 4,397 |
|
| DC S.106Funding | 7,560 | 502 | 7,058 | ||
| Textile Care Project | 2,495 | 2,495 | |||
| 261,839 | 42,605 | 38,672 | 265,772 | ||
| Unrestricted Funds |
36,329 | 170,531 | 96,402 | 110,458 | |
| 298,168 | 213,136 | 135,074 | 376,230 |
| Restricted | Unrestricted | Total | ||
|---|---|---|---|---|
| Funds | Funds | |||
| Fixed | Assets | 9,670 | 9,670 | |
| Cash | at Bank and in Hand | 265,772 | 95,895 | 361,667 |
| Other | current assets / liabilities | 4,893 | 4,893 | |
| Total | 265,772 | 110,458 | 376,230 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Other | ||||
| Within | one year | 560 | 560 | |
| 14 | Related | Party Transactions |