| Contents | ||
|---|---|---|
| Reference and Administrative | Details | 1-3 |
| Trustees Annual Report |
4-20 | |
| Independent Auditor's Report |
21-24 | |
| Statement of Financial Activities | 25 | |
| Statement of Financial Position | 26 | |
| Statement ofcash flows | 27 | |
| Notes tothe financial statements | 28-39 |
| Administrative | Administrative | Administrative | details | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Registered | Name | The Albert Kennedy | Trust | ||||||||
| Charity Number | 1093815 | ||||||||||
| Company | Number | A company limited |
by guarantee | incorporated | in | England | |||||
| (No 04494989) and | governed | by | its memorandum | and | |||||||
| articles ofassociation. | |||||||||||
| Principal | and | Registered | Office: | 19-20Parr Street | |||||||
| London | |||||||||||
| N1 7GW | |||||||||||
| Founder | Patron | Cath RJohnson |
MBE | ||||||||
| Patrons | Sir lan McKellen | ||||||||||
| Charlie Condou | |||||||||||
| Claire Harvey | |||||||||||
| Dan Gillespie Sells | |||||||||||
| Daniel Winterfeldt | |||||||||||
| Heather Peace | |||||||||||
| Henry Holland |
|||||||||||
| Jake Graf | |||||||||||
| Phyll Opoku-Gyimah | |||||||||||
| Russell Tovey | |||||||||||
| Suki Sandhu | |||||||||||
| Simon Callow (retired August | 2021) | ||||||||||
| Stephen KAmos |
|||||||||||
| Ambassadors | Baroness Barker | ||||||||||
| Lord Norton of Louth | |||||||||||
| Kate Green MP | |||||||||||
| Christopher Leader |
|||||||||||
| Matt Cain | |||||||||||
| Chris Attwood | |||||||||||
| Young Ambassadors | Sam | ||||||||||
| (surnames | omitted for safeguarding) | Joel | |||||||||
| Robyn | |||||||||||
| Emily | |||||||||||
| Prime | |||||||||||
| Liz |
| Board ofTrustees | Terry Stacy MBE, Chair ofTrustees | Terry Stacy MBE, Chair ofTrustees | Terry Stacy MBE, Chair ofTrustees | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Susan Eastoe, Vice Chair | |||||||||
| Robert Malcomson, Treasurer |
|||||||||
| Amy Prendergast (appointed |
30January | 2021) | |||||||
| Asad Dhunna | |||||||||
| Colin Douglas (appointed 22 |
May 2021) | ||||||||
| Faz Bukhari (appointed BJuly |
2020) | ||||||||
| Helen Johnston | |||||||||
| Lee Beattie (appointed 22 May 2021) |
|||||||||
| Lesley Brook (resigned 2 April |
2020) | ||||||||
| Martin Collett | |||||||||
| Matthew Campion |
|||||||||
| Matthew Haworth |
|||||||||
| Paul Bates (resigned 14July 2021) | |||||||||
| Richard Bayly (resigned 2 April 2020) |
|||||||||
| Richard Macmillan |
|||||||||
| Sally Hill (resigned 14July 2021) | |||||||||
| Stephanie Dittmer |
|||||||||
| Thomas Flynn |
|||||||||
| Yoni Ejo (appointed 30January 2021) |
|||||||||
| Key Management | Personnel | Chief Executive: Tim Sigsworth | MBE | ||||||
| Deputy Chief Executive: Carrie Reiners | |||||||||
| Director ofCommunications | and Campaigns: | Kevin Leonce | |||||||
| (joined July 2021),Matt Horwood | (left August | 2021) | |||||||
| Director of Finance: Joanne McKenna | |||||||||
| Director ofServices: Lucy Bowyer | |||||||||
| Assistant Director ofServices: |
Hayley Speed | ||||||||
| Assistant Director of People, |
Performance | and Culture: | Hannah | ||||||
| Taylor | |||||||||
| Company Secretary | Richard Macmillan |
||||||||
| Services Committee | Yoni Ejo, Chair | ||||||||
| Martin Collett | |||||||||
| Helen Johnston | |||||||||
| Terry Stacy | |||||||||
| Faz Bukhari | |||||||||
| Tabz O' Brien (lay member) | |||||||||
| Finance and Fundraising | Committee | Tom Flynn, Chair | |||||||
| Rob Malcomson, Treasurer |
|||||||||
| Stephanie Dittmer |
|||||||||
| Matt Campion | |||||||||
| Will Connolly (lay member) |
|||||||||
| Sam Williams (lay member) |
| Governance | and | Risk Committee | Richard Macmillan, |
Richard Macmillan, |
Chair |
|---|---|---|---|---|---|
| Terry Stacy | |||||
| Martin Collett | |||||
| Faz Bukhari | |||||
| Asad Dhunna | |||||
| Amy Prendergast | |||||
| Eve Berteen (lay | member) | ||||
| Communications | Committee | Susan Eastoe, Chair | |||
| Colin Douglas | |||||
| Lee Beattie | |||||
| Rafay Agha (lay member) | |||||
| Alim Kheraj (lay | member) | ||||
| Helen Scott (lay | member) | ||||
| Tereza Litsa (lay | member) | ||||
| Nicola Miller (lay member) | |||||
| Business Advisory | Group | Martin Collett, Chair | |||
| Matt Campion | |||||
| Terry Stacy | |||||
| Mark Edel-Hunt | (lay | member) | |||
| Ste Dunn (lay member) | |||||
| Bankers | CAF Bank | ||||
| Kings Hill Avenue |
|||||
| Kings Hill |
|||||
| West Mailing | |||||
| Kent | |||||
| ME194JQ | |||||
| Co-operative Bank |
|||||
| 1Balloon Street | |||||
| Manchester | |||||
| M60 4EP | |||||
| External Auditor | Beever and Struthers | ||||
| StGeorge's House | |||||
| 215-219Chester | Road | ||||
| Manchester | |||||
| M15 4JE |
| Bloomberg | Jeffries | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Brookfield Properties | Johnson and Johnson |
||||||||
| Burberry | Marks and Spencer | ||||||||
| Corptel | Microsoft Globa I |
||||||||
| Deckers Europe Ltd |
Morrison Foerster |
||||||||
| Depop | Proctor and Gamble | ||||||||
| Direct Line | Ted Baker | ||||||||
| Dr Martens | Tesco | ||||||||
| Ebay | The Alchemist | ||||||||
| il in L |
K | niv r I M i r |
i | n | |||||
| Harry's Shave Club | Victoria Beckham Ltd |
||||||||
| Invesco | |||||||||
| CAF Resilience Fund |
London Hostel Association |
||||||||
| City Bridge Trust | MRG Prudential Community |
Fund | |||||||
| Clarion Futures | Manchester City Council |
||||||||
| Coach Foundation | MariaMarina Foundation |
||||||||
| Community Foundation |
for TWIN | Morrisons Foundation |
|||||||
| David 5 Ruth Lewis | Family | Charitable | Trust | National Lottery Community |
Fund | ||||
| Emma nue I Kaye Foundation |
Paul Cottingham Trust |
||||||||
| Garfield Weston Foundation | Quartet Community Foundation |
||||||||
| Global Make Some | Noise | RISE Active Partnership | |||||||
| Henry Smith Charity | The Ballinger Charitable | Trust | |||||||
| Hyatt Community Grants |
Fund | The Evan Cornish Foundation |
|||||||
| Kleinwort Hambros |
Trust | The Goldsmiths' Company |
Charity | ||||||
| LandAid Charitable |
Trust | The Krietman Foundation |
|||||||
| LGBT+ Futures Fund |
The Pret Foundation | ||||||||
| London Community | Response | Fund | Trust for London | ||||||
| London Homeless Collective |
We Love Manchester |
| 16-25 Independent | People | Interlaw | Diversity | Network | Network |
|---|---|---|---|---|---|
| 42"'Street | Linklaters | ||||
| Baker McKenzie | Mayer | Brown | |||
| Corptel | Norton | Rose Fulbright | |||
| Caring in Bristol |
Off the | Record/Freedom | Youth Project | ||
| Ebay | Uber | ||||
| Hummingbird Bakery |
Universal Music |
| he focus across t | he organi | sation | in 2021/22 is as follows: | |
|---|---|---|---|---|
| Business | ~ | Complete and implement strategy for 2022-27 |
||
| Development | ~ | Develop a framework for measuring social value |
||
| ~ | Begin multi-year budget planning |
|||
| ~ | Board recruitment: chair and vice chair |
|||
| ~ | Crisis and business continuity planning for key risks |
|||
| ~ | Move into new service centres in Newcastle and Southwest |
|||
| ~ | Implement digital transformation plan: phase 1 |
|||
| ~ | Introduce an EDI strategy |
|||
| ~ | Carry out ajob role and pay evaluation exercise |
|||
| Service Development | ~ | Complete a review of housing options with external consultants |
||
| ~ | Launch Purple Door Manchester |
|||
| ~ | Youth engagement programme: forward plan |
|||
| ~ | Audit of digital services and forward plan |
|||
| Communications | and | ~ | Campaign to lobby for universal and uniform mandatory |
monitoring |
| Campaigns | ~ | Marketing strategy for organisation |
||
| ~ | National Igbtq+ youth homelessness survey |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | funds | funds | |||
| funds | funds | 2021 | 2020 | |||
| Note | f | f | f | f | ||
| Income from: | ||||||
| Donations and legacies |
1,406,087 | 1,406,087 | 1,728,415 | |||
| Charitable activities: |
116,998 | 379,118 | 496,116 | 314,546 | ||
| Other trading activities |
5,291 | 5,291 | 112,832 | |||
| Investments | 1,378 | 1,378 | 1,381 | |||
| Total income | 1,529,754 | 379,118 | 1,908,872 | 2,157,174 | ||
| Expenditure on: |
||||||
| Raising funds | 317,687 | 317,687 | 427,439 | |||
| Charitable activities: |
966,300 | 379,118 | 1,345,418 | 1,089,674 | ||
| Total expenditure | 1,283,987 | 379,118 | 1,663,105 | 1,517,113 | ||
| Net income/(expenditure) | ||||||
| and net movement | in funds | |||||
| for the year | 10 | 245,767 | 245,767 | 640,061 | ||
| Reconciliation offunds |
||||||
| Total funds brought | forward | 1,500,640 | 1,500,640 | 860,579 | ||
| Total funds carried | forward | 1,746,407 | 1,746,407 | 1,500,640 |
| Note | 31March | 2021 | 31March | 2020 | |||
|---|---|---|---|---|---|---|---|
| f | f | E | E | ||||
| Fixed assets | |||||||
| Tangible assets | 15 | 69,115 | 71,270 | ||||
| Current assets | |||||||
| Debtors | 16 | 96,375 | 145,416 | ||||
| Stock | 417 | ||||||
| Short term deposits | 1,167,477 | ||||||
| Cash at bank | and in | hand | 722,358 | 1,459,919 | |||
| 1,986,210 | 1,605,752 | ||||||
| Creditors: amounts | falling due | ||||||
| within one | year | 17 | (308,918) | (176,382) | |||
| Net current | assets | 1,677,292 | 1,429,370 | ||||
| Net assets | 1,746,407 | 1,500,640 | |||||
| Funds ofthe | charity: | ||||||
| Restricted income funds |
19 | ||||||
| Unrestricted | income | funds | 20 | 1,746,407 | 1,500,640 | ||
| Total funds | 1,746,407 | 1,500,640 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| f | f | ||||||
| Net cash provided by operating |
activities | 448,058 | 686,042 | ||||
| Cash flows from investing | activities: | ||||||
| Interest income | 1,378 | 1,381 | |||||
| Purchase oftangible | fixed | assets | (19,770) | (78,859) | |||
| Proceeds from the disposal offixed assets | 250 | 3,882 | |||||
| Transfer to short-term deposits |
(1,167,477) | ||||||
| Net cash used in investing | activities | (1,185,619) | (73,596) | ||||
| Increase in cash and |
cash equivalents | (737,561) | 612,446 | ||||
| Cash and cash equivalents | at the | beginning | ofthe year | 1,459,919 | 847,473 | ||
| Cash and cash equivalents | at the end ofthe year | 722,358 | 1,459,919 | ||||
| Reconciliation of net |
income to net cash flow provided | by operating | activities | ||||
| 2021 | 2020 | ||||||
| f | f | ||||||
| Net income for the | year | 245,767 | 640,061 | ||||
| Adjustments for: |
|||||||
| Depreciation charge |
20,921 | 15,019 | |||||
| Loss/(profit) on disposal offixed |
assets | 754 | (1,311) | ||||
| Dividends, interest and rents from investments |
(1,378) | (1,381) | |||||
| Decrease/(increase) | in stock | 417 | (417) | ||||
| Decrease in debtors |
49,041 | 15,198 | |||||
| Increase in creditors |
132,536 | 18,873 | |||||
| Net cash provided by operating |
activities | 448,058 | 686,042 | ||||
| Analysis ofchanges | in net funds | ||||||
| At 31 | |||||||
| At 1April | March | ||||||
| 2020 | Cash flows | 2021 | |||||
| f | f | f | |||||
| Short term deposits | 1,167,477 | 1,167,477 | |||||
| Cash and cash equivalents | 1,459,919 | (737,561) | 722,358 | ||||
| 1,459,919 | 429,916 | 1,889,835 |
| Income fro | m donations | and legacies | ||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | Total Funds | |||
| Funds | Funds | 2021 | 2020 | |||
| f | f | f | f | |||
| Donations | and gift aid | 1,375,706 | 1,375,706 | 1,573,629 | ||
| Coronavirus | job retention | scheme | 28,981 | 28,981 | ||
| Legacies | 1,400 | 1,400 | 154,786 | |||
| 1,406,087 | 1,406,087 | 1,728,415 | ||||
| 2020 Comparatives | 1,713,415 | 15,000 | 1,728,415 | |||
| Income from charitable | activities | |||||
| Unrestricted | Restricted | Total Funds | Total Funds | |||
| Funds | Funds | 2021 | 2020 | |||
| f | f | f | f | |||
| Young People Support | 75,782 | 312,632 | 388,414 | 180,170 | ||
| Youth Engagement | 5,153 | 5,153 | 25,500 | |||
| Purple Door | 41,216 | 61,333 | 102,549 | 108,876 | ||
| 116,998 | 379,118 | 496,116 | 314,546 | |||
| 2020 comparatives | 122,823 | 191,723 | 314,546 |
| Unrestricted | Restricted | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| f | f | f | f | |||
| Sale of merchandise | 5,291 | 5,291 | 16 | |||
| Fundraising | Events | 112,816 | ||||
| 5,291 | 5,291 | 112,832 | ||||
| All funds | in | 2020 were unrestricted |
| 2021 | 2020 |
|---|---|
| f | f |
| 1,378 | 1,381 |
| Direct | Staff | Support | ||||||
|---|---|---|---|---|---|---|---|---|
| Costs | Costs | Costs | 2021 | 2020 | ||||
| f | f | f | f | |||||
| Costs | ofGenerating | Funds | ||||||
| Fundraising | costs | 60,963 | 172,928 | 83,796 | 317,687 | 427,439 | ||
| Costs | ofCharitable | Activities | ||||||
| YP support | 176,329 | 421,478 | 203,832 | 801,639 | 589,982 | |||
| Youth | engagement | 15,454 | 43,310 | 20,990 | 79,754 | 75,017 | ||
| Housing | 68,910 | 56,211 | 27,262 | 152,383 | 94,943 | |||
| Digita | I comms and | resea rch | 43,508 | 167,802 | 81,120 | 292,430 | 308,645 | |
| Governance | 19,212 | 19,212 | 21,087 | |||||
| 384,376 | 861,729 | 417,000 | 1,663,105 | 1,517,113 |
| Generating | Charitable | |||||
|---|---|---|---|---|---|---|
| funds | activities | 2021 | 2020 | |||
| f | f | f | f | |||
| Premises cost | 6,673 | 26,579 | 33,252 | 30,917 | ||
| Admin | 5,713 | 22,754 | 28,467 | 28,102 | ||
| Staff expenses, | recruitment 5training | 5,135 | 20,455 | 25,590 | 22,493 | |
| Legal% professional | fees | 1,729 | 6,886 | 8,615 | 6,282 | |
| Support staff costs | 64,432 | 256,644 | 321,076 | 243,751 | ||
| 83,682 | 333,318 | 417,000 | 331,545 |
| Analysis ofgovernance costs |
|||
|---|---|---|---|
| Governance | Total | Total | |
| 2021 | 2020 | ||
| f | f | ||
| Audit fees | 6,906 | 6,906 | 5,856 |
| Trustee costs | 12,306 | 12,306 | 15,231 |
| 19,212 | 19,212 | 21,087 |
| 10. | Net Income (expenditure) | Net Income (expenditure) | Net Income (expenditure) | for the year | ||
|---|---|---|---|---|---|---|
| This is stated after charging/(crediting): | 2021 f |
2020 f |
||||
| Depreciation | 20,921 | 15,019 | ||||
| Loss/(profit) on disposal |
offixed assets | 754 | (1,311) | |||
| Operating lease rentals: |
||||||
| Property | 85,917 | 68,817 | ||||
| Other | 1,468 | 2,088 | ||||
| Auditor's remuneration |
—audit fees | 6,906 | 5,856 | |||
| 11. | Staff costs | |||||
| Staff costs during the | year | were as follows: | Total | Total | ||
| 2021 | 2020 | |||||
| f | f | |||||
| Wages and salaries | 967,469 | 772,567 | ||||
| Nationallnsurance | 89,761 | 74,762 | ||||
| Pension | 60,457 | 48,079 | ||||
| 1,117,687 | 895,408 | |||||
| Holiday pay accrual |
2,466 | 1,236 | ||||
| Recruitment, training |
and | HR | 69,570 | 53,257 | ||
| Travel accommodation | 8 | subsistence | 18,672 | 41,347 | ||
| 90,708 | 95,840 | |||||
| 1,208,395 | 991,248 | |||||
| Allocated as follows: | ||||||
| Cost of raising funds | 242,590 | 187,486 | ||||
| Charitable activities |
965,805 | 803,762 | ||||
| 1,208,395 | 991,248 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| f | f | ||||
| Trustee | recruitment | 8 | training | 12,141 | 11,298 |
| Trustee | expenses | 165 | 3,933 | ||
| 12,306 | 15,231 |
| Government | Grants recognised in the accounts |
were as follows: | |
|---|---|---|---|
| 2021 | 2020 | ||
| f | f | ||
| Manchester | City Council | 28,100 | 28,100 |
| Hackney Council | 15,000 | ||
| 28,100 | 43,100 |
| Tangible fixed assets | |||
|---|---|---|---|
| Office | Leasehold | ||
| furniture 5 | Improvements | ||
| equipment | Total | ||
| Cost | f | f | |
| At 1April 2020 | 30,000 | 59,757 | 89,757 |
| Additions | 9,943 | 9,827 | 19,770 |
| Disposals | (3,778) | (3,778) | |
| At 31March 2021 | 36,165 | 69,584 | 105,749 |
| Depreciation | |||
| At 1April 2020 | 8,527 | 9,960 | 18,487 |
| Charge for the year | 7,857 | 13,064 | 20,921 |
| Disposals | (2,774) | (2,774) | |
| At 31March 2021 | 13,610 | 23,024 | 36,634 |
| Net book value | |||
| At 31March 2021 | 22,555 | 46,560 | 69,115 |
| At 31March 2020 | 21,473 | 49,797 | 71,270 |
| 16. | Debtors | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|---|
| f | f | ||||||
| Trade debtors | 16,058 | 15,201 | |||||
| Other debtors | 20,078 | 17,116 | |||||
| Prepayments and |
accrued income | 60,239 | 113,099 | ||||
| 96,375 | 145,416 | ||||||
| 17. | Creditors: amounts | falling due within one | year | 2021 | 2020 | ||
| f | f | ||||||
| Trade creditors | 66,133 | 50,779 | |||||
| Other creditors and | ace rua Is | 70,442 | 70,275 | ||||
| Deferred | income | (note 18) | 137,493 | 32,537 | |||
| Taxation | and social | security costs | 34,850 | 22,791 | |||
| 308,918 | 176,382 | ||||||
| 18 | Deferred | income | 2021 | 2020 | |||
| f | f | ||||||
| Balance | as at 1April | 32,537 | 35,208 | ||||
| Amount | released | to | income from charitable | activities | (32,537) | (35,208) | |
| Amount | deferred | in | the year | 137,493 | 32,537 | ||
| Balance | as at 31March | 137,493 | 32,537 |
| 19. | Analysis ofmovements | in | restricted | restricted | funds | |||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Income | Expenditure | Balance at 31 | |||||
| April 2020 | March 2021 | |||||||
| f | ||||||||
| CAF Resilience Fund |
31,806 | (31,806) | ||||||
| City Bridge Trust | 30,000 | (30,000) | ||||||
| Clarion Futures | 500 | (500) | ||||||
| Coach Foundation | 18,934 | (18,934) | ||||||
| Comic Relief | 12,409 | (12,409) | ||||||
| Community Foundation |
TWIN | 8,000 | (8,000) | |||||
| David S.Ruth Lewis Family | Trust | 12,500 | (12,500) | |||||
| Emmanuel Kaye Foundation |
12,500 | (12,500) | ||||||
| Global Make Some Noise | 47,641 | (47,641) | ||||||
| Henry Smith Charity | 29,500 | (29,500) | ||||||
| Hyatt Community Grants |
Fund | 5,153 | (5,153) | |||||
| Kleinwort Hambros Trust |
1,000 | (1,000) | ||||||
| LandAid Charitable Trust |
5,000 | (5,000) | ||||||
| LGBT+ Futures | 5,000 | (S,ooo) | ||||||
| LHA London | 40,250 | (40,250) | ||||||
| London Funders | 19,815 | (19,815) | ||||||
| MRG Prudential Community |
Fund | 2,500 | (2,500) | |||||
| Manchester City Council |
19,000 | (19,000) | ||||||
| MariaMarina Foundation |
10,000 | (10,000) | ||||||
| Morrisons Foundation |
3,000 | (3,000) | ||||||
| National Lottery Community |
Fund | 14,625 | (14,625) | |||||
| Quartet Community Foundation |
5,000 | (5,000) | ||||||
| The Ballinger Trust | 10,000 | (10,000) | ||||||
| The Evan Cornish Foundation |
8,527 | (8,527) | ||||||
| The Goldsmiths' Company |
Charity | 8,958 | (8,958) | |||||
| The Kreitman Foundation |
5,000 | (S,ooo) | ||||||
| The Pret Foundation | 10,000 | (10,000) | ||||||
| We Love Manchester | 2,500 | (2,500) | ||||||
| Total | 379,118 | (379,118) | ||||||
| Balance at 1 | Income | Expenditure | Balance at 31 | |||||
| April 2019 | March 2020 | |||||||
| AXA Healthcare | 500 | (500) | ||||||
| The Ballinger Charitable | Trust | 10,000 | (10,000) | |||||
| Charity Service Discretionary | Fund | 1,200 | (1,200) | |||||
| City Bridge Trust | 27,500 | (27,500) | ||||||
| Community Foundation |
TWS.N | 2,000 | (2,000) | |||||
| DWF Foundation | 1,200 | (1,200) | ||||||
| Evan Cornish Foundation |
5,000 | (5,000) | ||||||
| Fine and Country | 1,000 | (1,000) | ||||||
| The Goldsmiths' Company |
Charity | 18,958 | (18,958) |
| Hackney VCS Grants Programme | Hackney VCS Grants Programme | 15,000 | (15,000) | |
|---|---|---|---|---|
| Leathersellers' Charitable |
Fund | 10,000 | (10,000) | |
| LNER CCIF | 25,000 | (25,000) | ||
| London Hostel Association | 30,000 | (30,000) | ||
| Manchester City Council |
19,000 | (19,000) | ||
| NPT Transatlantic | 2,969 | (2,969) | ||
| Pret Foundation | 7,159 | 17,396 | (24,555) | |
| SirJames Knott Trust | 5,000 | (5,000) | ||
| Corporate Partners |
15,000 | (15,000) | ||
| Total | 7,159 | 206,723 | (213,882) |
| Analysis ofmovem | ent in U |
nrestricted fu |
nds | |||
|---|---|---|---|---|---|---|
| Balance | Income | Expenditure | Transfers | Balance at | ||
| at 1April | 31March | |||||
| 2020 | 2021 | |||||
| f | f | f | f | f | ||
| General fund | 762,582 | 1,528,354 | (1,260,651) | 54,746 | 1,085,031 | |
| Designated funds: |
||||||
| Development Projects and |
||||||
| National Growth |
345,465 | 1,400 | (23,336) | 323,529 | ||
| Contractual obligations |
392,593 | (54,746) | 337,847 | |||
| Total Designated | Funds | 738,058 | 1,400 | (23,336) | (54,746) | 661,376 |
| Total Unrestricted | Funds | 1,500,640 | 1,529,754 | (1,283,987) | 1,746,407 | |
| Balance | Income | Expenditure | Transfers | Balance at | ||
| at 1April | 31March | |||||
| 2019 | 2020 | |||||
| f | f | f | f | f | ||
| General fund | 467,685 | 1,795,665 | (1,251,165) | (249,603) | 762,582 | |
| Designated funds: |
||||||
| Development Projects and |
||||||
| National Growth |
242,745 | 154,786 | (52,066) | 345,465 | ||
| Contractual obligations |
142,990 | 249,603 | 392,593 | |||
| Total Designated | Funds | 385,735 | 154,786 | (52,066) | 249,603 | 738,058 |
| Total Unrestricted | Funds | 853,420 | 1,950,451 | (1,303,231) | 1,500,640 |
| Unrestricted | Funds | |||
|---|---|---|---|---|
| General | Designated | Restricted | Total | |
| fund | Funds | funds | 2021 | |
| f | f | f | f | |
| Tangible fixed assets | 69,115 | 69,115 | ||
| Net current assets | 1,015,916 | 661,376 | 1,677,292 | |
| 1,085,031 | 661,376 | 1,746,407 | ||
| Unrestricted | Funds | |||
| General | Designated | Restricted | Total | |
| fund | Funds | funds | 2020 | |
| f | f | f | f | |
| Tangible fixed assets | 71,270 | 71,270 | ||
| Net current assets | 691,312 | 738,058 | 1,429,370 | |
| 762,582 | 738,058 | 1,500,640 |
| Property | Equipment | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||
| f | f | f | f | |||
| Less | than one year | 81,153 | 81,348 | 398 | 1,392 | |
| One | to five years | 7,693 | 85,618 | |||
| 88,846 | 166,966 | 398 | 1,392 |