| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 9 |
| Report ofthe Independent Auditors |
10 | to | 12 |
| Statement ofFinancial Activities | 13 | ||
| Balance Sheet | 14 | ||
| Cash Flow Statement | 15 | ||
| Notes ln the Cash Flow Statement | 16 | ||
| Notes to the Financial Statements | 17 | to | 27 |
| Detailed Statement of Financial Activities | 28 | to | 29 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | E | E | E | E | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
2 | 32,020 | 1,077,721 | 1,109,741 | 530,337 | |
| Other trading activities Investment income |
3 4 |
5,339 2 067 |
44,959 | 50,298 ~2067 |
65,459 3 787 |
|
| Total | 39,426 | 1,122,680 | 1,162,106 | 599,583 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 1,896 | 1,896 | 470 | |||
| Charitable activities |
||||||
| Projects | 106,722 | 600,329 | 707,051 | 748,633 | ||
| Total | 106,722 | 602,225 | 708,947 | 749,103 | ||
| NET INCOME/(EXPENDITURE) | (67,296) | 520,455 | 453,159 | (149,520) | ||
| Transfers between funds |
17 | 92250 | ~922503 | |||
| Net movement in funds |
24,954 | 428,205 | 453,159 | (149,520) | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 76,975 | 367,600 | 444,575 | 594,095 | ||
| TOTAL FUNDS CARRIED FORWARD | 101929 | 795 805 | 897734 | 444 575 |
| Balance Sheet 31March 2021 |
||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Notes | E | E | ||
| FIXEDASSETS | ||||
| Tangible assets | 59,308 | 67,543 | ||
| CURRENT ASSETS | ||||
| Debtors | 13 | 14,401 | 13,456 | |
| Cash at bank and | in hand | ~866 194 | ~386 558 | |
| 880,595 | 400,014 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
14 | (42,169) | (22,982) | |
| NET CURRENT ASSETS | ~838426 | ~377032 | ||
| TOTAL ASSETS | LESSCURRENT LIABILITIES | 897,734 | 444,575 | |
| NET ASSETS | ~897734 | ~444 575 | ||
| FUNDS | 17 | |||
| Unrestricted funds |
101,928 | 76,975 | ||
| Restricted funds |
~795806 | ~367600 | ||
| TOTAL FUNDS | ~897734 | ~444 575 |
| 2021 | 2020 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Notes | E | E | |||||
| Cash flows from operating | activities | ||||||
| Cash generated from operations |
~488945 | ~149 | 742) | ||||
| Net cash provided by/(used |
in) operating | activities | ~488 945 | ~149 | 7'l2) | ||
| Cash flows from investing | activities | ||||||
| Purchase of tangible fixed assets |
(11,619) | (8,711) | |||||
| Sale oftangible fixed assets |
2,043 | ||||||
| Interest received | 267 | 874 | |||||
| Net cash used in investing activities |
~9309) | ~7837) | |||||
| Change in cash and cash |
equivalents | in | |||||
| the reporting period |
479,636 | (157,579) | |||||
| Cash and cash equivalents | at the | ||||||
| beginning ofthe reporting |
period | ~386 558 | 544 | 137 | |||
| Cash and cash equivalents | at the end | of | |||||
| the reporting period |
~866 194 | ~386 | 558 |
| RECONCILIATION | OF NET | INCOME/(EXPENDITURE) | INCOME/(EXPENDITURE) | TO NET CASH FLOW FROM OPERATING | TO NET CASH FLOW FROM OPERATING |
|---|---|---|---|---|---|
| ACTIVITIES | |||||
| 2021 | 2020 | ||||
| E | E | ||||
| Net income/(expenditure) for the reporting Statement ofFinancial Activities) |
period | (as per the 453,159 |
(149,520) | ||
| Adjustments for: |
|||||
| Depreciation charges |
17,812 | 18,346 | |||
| Interest received | (267) | (874) | |||
| (Increase)/decrease | in debtors | (946) | 7,846 | ||
| Increase/(decrease) | in creditors | ~19187 | ~25 540) | ||
| Net cash provided | by/(used | in) operations | ~488 945 | ~149742) |
| ANALYSIS OF CHANGES IN NET FUNDS | ANALYSIS OF CHANGES IN NET FUNDS | |||
|---|---|---|---|---|
| At 12820 | Cash flow | At 31.3.21 | ||
| E | E | |||
| Net cash | ||||
| Cash at bank and | in hand | ~386558 | ~479 636 | 866 194 |
| ~386558 | ~479636 | ~866 194 | ||
| Total | 386 558 | ~479 636 | 866 194 |
| 2021I | 2020I | ||||
|---|---|---|---|---|---|
| Donations | 25,346 | 33,059 | |||
| GiR aid | 274 | 256 | |||
| Grants | 1,045,066 | 493,726 | |||
| HMRC employment | allowance | 4,000 | 3,000 | ||
| Other income | 1,793 | 296 | |||
| Government | grants | 33262 | |||
| 1 | 109 741 | 330337 |
| Non-Government grants re |
ce | i | ved, inc |
luded in the above, are as follows |
. ' | ||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| I | I | ||||||
| Arts Council England |
505,299 | 149,676 | |||||
| East Sussex County Council, | Childrens | Services | 8,000 | ||||
| Sussex Community Foundation |
3,620 | ||||||
| Rayne Foundation | 25,000 | ||||||
| LLoyds TSBFoundation | 33,000 | ||||||
| The Three Guineas Trust | 162,475 | 68,000 | |||||
| Paul Hamlyn Foundation |
153,500 | 66,500 | |||||
| Stlames's Place Foundation |
5,000 | ||||||
| The Ernest Kleinwort Benson |
Trust | 5,000 | |||||
| East Sussex County Council | 8,000 | ||||||
| The Magdalen and Lasher Charity |
4,000 | 3,500 | |||||
| BBCChildren in Need |
30,024 | 23,388 | |||||
| Artworks Bridge |
1,600 | 1,000 | |||||
| The Drapers Charitable Trust |
10,000 | ||||||
| The Chalk Hill Trust |
5,000 | ||||||
| The 29 May 1961Charitable | Trust | 4,000 | 4,000 | ||||
| The National Lottery |
44,548 | 126,262 | |||||
| Hastings Enrichment Fund |
6,400 | ||||||
| Arts Council England | 1,000 | ||||||
| The Daytrippers Foundation |
1,000 | ||||||
| The Sussex Community Foundation |
5,000 | ||||||
| The Baily Thomas Foundation |
10,000 | ||||||
| Esmee Fairbairn Foundation The Childwick Trust |
60,000 ~5000 |
||||||
| 2 043 066 | 403726 | ||||||
| Government grants received, included |
in the | above, are as follows: | |||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Covid Resilience | 14,976 | ||||||
| Covid Infection Control | 12,200 | ||||||
| Coronavirus Job Retention |
Scheme | 6086 | |||||
| 33262 | |||||||
| 3. | OTHER TRADING ACTIVITIES | ||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Fees Earned | 46,279 | 64,660 | |||||
| Sale of works | ~4019 | 799 | |||||
| 50298 | ~65 459 |
| 4. | INVESTMENT INCOME | |||||
| 2021 | 2020 | |||||
| E | E | |||||
| Rents received | 1,800 | 2,913 | ||||
| Deposit account | interest | 267 | 874 | |||
| ~2067 | ~3787 | |||||
| RAISING FUNDS | ||||||
| Other trading | activities | |||||
| 2021 | 2020 | |||||
| E | E | |||||
| Participants artwork |
228 | |||||
| Materials | 116 | |||||
| Postage, printing | ik stationery | 74 | 177 | |||
| Artists fees | 1,702 | |||||
| Sundry expenses | 65 | |||||
| Payment fes | ||||||
| ~1896 | 470 | |||||
| 6. | CHARITABLE ACTIVITIES COSTS | |||||
| Support | ||||||
| Direct | costs (see | |||||
| Costs | note 7) | Totals | ||||
| E | E | E | ||||
| projects | ~595 360 | ~111691 | 707051 | |||
| 7. | SUPPORT COSTS | |||||
| Governance | ||||||
| Management | costs | Totals | ||||
| E | E | E | ||||
| projects | ~107011 | ~4680 | ~111691 | |||
| Support costs, included | in the above, are as follows: | |||||
| 2021 | 2020 | |||||
| Total | ||||||
| projects | activities | |||||
| E | E | |||||
| Wages | 52,963 | 44,575 | ||||
| Social security | 5,298 | 4,415 | ||||
| Pensions | 2,539 | 1,783 | ||||
| Rent, utilities 8 insurance | 11,665 | 10,761 | ||||
| Telephone Binternet | 1,928 | 1,333 | ||||
| Postage Ir Stationery | 4,369 | 3,940 | ||||
| Travel 8 subsistence | 141 | 829 | ||||
| Repairs | 21,445 | 7,592 | ||||
| Bank charges | 160 | 318 | ||||
| Depreciation oftangible Auditors' remuneration |
and heritage assets | 6,503 ~4680 |
5,939 ~4500 |
|||
| ~111691 | ~85 985 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| E | E | |||
| Audit | 2,340 | 2,250 | ||
| Accountancy | 2,340 | 2,250 | ||
| Depreciation | —owned | assets | ~17811 | ~18 346 |
| STAF | F COSTS | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| Wages | and salaries | 287,928 | 274,675 |
| Social | security costs | 27,649 | 20,394 |
| Other | pension costs | ~13167 | ~11013 |
| ~328 744 | ~306082 |
| The average | monthly | number | ofemployees | during the year was as follows: | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Programme | ILAdministration | staff | 11 | 13 |
| 11. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | ||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| funds | funds | funds | |||||
| E | E | E | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legaaes |
4,711 | 525,626 | 530,337 | ||||
| Other trading activities Investment income |
58,544 ~3787 |
6,915 | 65,459 ~3787 |
||||
| Total | 67,042 | 532,541 | 599,583 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 470 | 470 | |||||
| Charitable activities |
|||||||
| projects | 74,882 | 673,751 | 748,633 | ||||
| Total | ~75 3'52 | ~673751 | ~749 103 | ||||
| NET INCOME/(EXPENDITURE) | (8,310) | (141,210) | (149,520) | ||||
| Transfers between | funds | ~17063) | ~17063 | ||||
| Net movement in funds |
(25,373) | (124,147) | (149,520) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 102,348 | 491,747 | 594,095 | |||
| TOTAL FUNDS CARRIED FORWARD | ~76 975 | ~367600 | ~444 575 | ||||
| 12. | TANGIBLE FIXEDASSETS | ||||||
| Fixtures | |||||||
| Short | Plant and | and | |||||
| leasehold | machinery | fittings | Totals | ||||
| E | E | E | E | ||||
| COST | |||||||
| At 1 April 2020 | 97,443 | 73,194 | 170,637 | ||||
| Additions | 11,619 | 11,619 | |||||
| Disposals | ~8165) | ~35493) | ~43 658) | ||||
| At 31 March 2021 | ~97 443 | ~8165) | 49 320 | 1~38598 | |||
| DEPRECIATION | |||||||
| At 1 April 2020 | 40,506 | 62,588 | 103,094 | ||||
| Charge for year | 7,715 | 10,096 | 17,811 | ||||
| Eliminated on disposal |
~7536) | ~34079) | ~41 615) | ||||
| At 31 March 2021 | 48 221 | ~7536) | ~38 605 | ~79290 | |||
| NET BOOK VALUE | |||||||
| At 31 March 2021 | ~49 222 | ~629) | ~10 715 | ~59 308 | |||
| At 31 March 2020 | ~56937 | ~10 606 | ~67 543 |
| 13. | DEBTORS:AMOUNT | S F |
ALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| E | |||||
| Trade debtors | 6,772 | 9,459 | |||
| Prepayments and accrued |
income | ~7629 | ~3997 | ||
| 14401 | ~13456 | ||||
| 14. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2021 | 2020 | ||||
| E | E | ||||
| Trade creditors | 20,532 | 9,515 | |||
| Social security and other taxes | 7,350 | 6,983 | |||
| Other creditors | 3,607 | 1,984 | |||
| Accruals and deferred | income | ~10680 | ~4500 | ||
| ~42 169 | ~22 982 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| E | E | ||||
| Within one year | 17,500 | 17,500 | |||
| Between | one and five years | 70,000 | 70,000 | ||
| In more | than five years | ~85 247 | ~102747 | ||
| ~172 747 | 190247 | ||||
| ANALYSIS OF NET ASSETS BETWEEN FUNDS | |||||
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| E | E | E | E | ||
| Fixed assets | 8,656 | 50,652 | 59,308 | 67,543 | |
| Current | assets | 118,483 | 762,112 | 880,595 | 400,014 |
| Current | liabilities | ~25211) | ~16958) | ~42 169) | ~22 982) |
| ~101928 | ~795 806 | ~897 734 | ~444 575 |
| Net | Transfers | ||||||
|---|---|---|---|---|---|---|---|
| movement | between | At | |||||
| At 1.4.20 | in funds | funds | 31.3.21 | ||||
| 5 | f | I | E | ||||
| Unrestricted | funds | ||||||
| General Reserve |
Designated | funds | 36,332 ~40 643 |
(68,137) 840 |
76I,0BB ~18162 |
42,283 ~59 645 |
|
| 76,975 | (67,297) | 92,250 | 101,928 | ||||
| Restricted funds | |||||||
| Capital | 6,833 | (7,165) | 6,079 | 5,747 | |||
| projects | 140,850 | 161,470 | 76,903 | 379,223 | |||
| National | Lottery | ||||||
| 66,281 | 3,470 | (69,751) | |||||
| Arts Council | - projects | ||||||
| 63,173 | 304,067 | (95,481) | 271,759 | ||||
| Big Lottery Fund Capital Grant Paul Hamlyn —projects |
50,463 ~40 000 |
(5,558) ~64 172 |
~10000) | 44,905 94 172 |
|||
| ~367600 | ~520456 | ~92 2SG) | ~795 806 | ||||
| TOTAL | FUNDS | ~444 575 | ~453 159 | ~897734 |
| Net movemen | t in fun |
ds, included in the above a |
re as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources 5 |
expended 5 |
in funds I |
|||
| Unrestricted | funds | ||||
| General Designated |
funds | 38,586 | (106,723) | (68,137) | |
| Reserve | 840 | 840 | |||
| 39,426 | (106,723) | (67,297) | |||
| Restricted funds | |||||
| Capital | (7,165) | (7,165) | |||
| projects | 419,334 | (257,864) | 161,470 | ||
| National Lottery |
|||||
| 44,547 | (41,077) | 3,470 | |||
| Arts Council | —projects | ||||
| 352,869 | (48,802) | 304,067 | |||
| Big Lottery Fund Capital Grant | (5,558) | (5,558) | |||
| Paul Hamlyn | - projects | 83,500 | (19,328) | 64,172 | |
| Arts Council Paul Hamlyn |
—core —core |
152,430 ~70000 |
(152,430) ~70000) |
||
| I 122680 | ~602 224) | 520 456 | |||
| TOTAL FUNDS | 1 162 196 | ~7999473 | 453 159 |
| Compa | rativ | s for |
movem | ent in f |
unds | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||||
| movement | between | At | ||||||||
| At 1.4.19 | in funds | funds | 31.3.20 | |||||||
| E | E. | E | ||||||||
| Unrestricted | funds | |||||||||
| General Reserve |
Designated | funds | 68,913 ~33435 |
(8,310) | (24,271) ~7208 |
36,332 ~40643 |
||||
| Restricted | funds | 102,348 | (8,310) | (17,063) | 76,975 | |||||
| Capital | 7,415 | (6,849) | 6,267 | 6,833 | ||||||
| projects | 95,598 | 4,775 | 40,477 | 140,850 | ||||||
| National | Lottery | |||||||||
| 46,584 | 29,378 | (9,681) | 66,281 | |||||||
| Arts Council | - projects | |||||||||
| 286,129 | (202,956) | (20,000) | 63,173 | |||||||
| Big Lottery Fund Capital Grant | 56,021 | (5,558) | 50,463 | |||||||
| Paul Hamlyn | - projects | ~40 000 | ~40 000 | |||||||
| 491 747 | ~141210) | ~17063 | ~367600 | |||||||
| TOTAL | FUNDS | 594 095 | ~149520) | 444 575 | ||||||
| Comparative | net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||||
| resources | expended | in funds | ||||||||
| E | E | |||||||||
| Unrestricted | funds | |||||||||
| General | Designated | funds | 67,042 | (75,352) | (8,310) | |||||
| Restricted funds | ||||||||||
| Capital | (6,849) | (6,849) | ||||||||
| projects | 190,103 | (185,328) | 4,775 | |||||||
| National | Lottery | |||||||||
| 126,262 | (96,884) | 29,378 | ||||||||
| Arts Council | —projects | |||||||||
| (202,956) | (202,956) | |||||||||
| Big Lottery Fund Capital Grant | (5,558) | (5,558) | ||||||||
| Paul Hamlyn | - projects | 66,500 | (26,500) | 40,000 | ||||||
| Arts Council | —core | ~149 676 | ~149676) | |||||||
| ~532 541 | ~673 751) | ~141210) | ||||||||
| TOTAL | FUNDS | ~599 583 | ~749 103) | ~149520) |
| Net | Transfers | |||||||
|---|---|---|---|---|---|---|---|---|
| movement | between | At | ||||||
| At 1.4.19 | in funds | funds | 31.3.21 | |||||
| E | E | E | E | |||||
| Unrestricted | funds | |||||||
| General | Designated | funds | 68,913 | (76,447) | 49,817 | 42,283 | ||
| Reserve | 33435 | 840 | ~25 370 | ~59645 | ||||
| 102,348 | (75,607) | 75,187 | 101,928 | |||||
| Restricted | funds | |||||||
| Capital | 7,415 | (14,014) | 12,346 | 5,747 | ||||
| projects | 95,598 | 166,245 | 117,380 | 379,223 | ||||
| National | Lottery | |||||||
| 46,584 | 32,848 | (79,432) | ||||||
| Arts Council | —projects | |||||||
| 286,129 | 101,111 | (115,481) | 271,759 | |||||
| Big Lottery Paul Hamlyn |
Fund Capital Grant - projects |
56,021 | (11,116) ~104 172 |
~10000) | 44,905 94 172 |
|||
| ~491 747 | ~379 246 | ~75 187) | 795806 | |||||
| TOTAL | FUNDS | 594095 | ~303639 | 897734 |
| Incoming | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended | in funds | ||||
| E | E | E | ||||
| Unrestricted | funds | |||||
| General Designated |
funds | 105,628 | (182,075) | (76,447) | ||
| Reserve | 840 | 840 | ||||
| 106,468 | (182,075) | (75,607) | ||||
| Restricted | funds | |||||
| Capital | (14,014) | (14,014) | ||||
| projects | 609,437 | (443,192) | 166,245 | |||
| National Lottery |
||||||
| 170,809 | (137,961) | 32,848 | ||||
| Arts Council | —projects | |||||
| 352,869 | (251,758) | 101,111 | ||||
| Big Lottery | Fund Capital Grant | (11,116) | (11,116) | |||
| Paul Hamlyn | - projects | 150,000 | (45,828) | 104,172 | ||
| Arts Council- Paul Hamlyn |
core —core |
302,106 70000 |
(302,106) ~70000) |
|||
| ~1655221 | ~1275975) | ~379246 | ||||
| TOTAL FUNDS | ~1761689 | ~1458050) | ~303639 |
| Detailed Statement o for the Year Ended |
f Financial Activities 31March 2021 |
|||
|---|---|---|---|---|
| 2021I | 2020 E |
|||
| INCOME AND ENDOWMENTS | ||||
| Donations and |
legacies | |||
| Donations | 25,346 | 33,059 | ||
| Gift aid | 274 | 256 | ||
| Grants | 1,045,066 | 493,726 | ||
| HMRC employment | allowance | 4,000 | 3,000 | |
| Other income Government grants |
1,793 ~33262 |
296 | ||
| 1,109,741 | 530,337 | |||
| Other trading activities | ||||
| Fees Earned Sale ofworks |
46,279 ~4019 |
64,660 799 |
||
| 50,298 | 65,459 | |||
| Investment income |
||||
| Rents received | 1,800 | 2,913 | ||
| Deposit account | interest | 267 | 874 | |
| 2 067 | 3787 | |||
| Total incoming | resources | 1,162,106 | 599,583 | |
| EXPENDITURE | ||||
| Other trading activities | ||||
| Participants artwork |
228 | |||
| Materials | 116 | |||
| Postage, printing | 8 | stationery | 74 | 177 |
| Artists fees | 1,702 | |||
| Sundry expenses | 65 | |||
| Payment fes | ||||
| 1,896 | 470 | |||
| Charitable activities |
||||
| Wages | 234,965 | 230,100 | ||
| Social security | 22,351 | 15,979 | ||
| Pensions | 10,628 | 9,230 | ||
| Artist fees | 156,590 | 135,866 | ||
| Artist planning/induction | 4,723 | 8,487 | ||
| Statf training | 4,909 | 1,783 | ||
| Production | 23 | 303 | ||
| Project evaluation | 5,500 | 12,500 | ||
| Archivist | 6,416 | 7,929 | ||
| Editing | 2,000 | |||
| Professional fees |
6,077 | 12,590 | ||
| Materials | 17,974 | 19,171 | ||
| Photography ik film |
1,176 | 1,291 | ||
| Carried forward | 471,332 | 457,229 |
for the Year Ended 31 |
March 2021 |
||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| E | E | ||||
| Charitable activities |
|||||
| Brought forward | 471,332 | 457,229 | |||
| Installation | 780 | 315 | |||
| Fees, submissions 82ait fairs |
182 | 602 | |||
| Exhibition costs |
949 | ||||
| Equipment and venue |
hire | 265 | 1,090 | ||
| Rent, utilities 8 insurance | 23,739 | 22,787 | |||
| Computer h website costs | 9,161 | 9,369 | |||
| Postage 82 stationery |
69 | 230 | |||
| Travel 82 subsistence |
846 | 29,583 | |||
| Events 82 conferences |
750 | 4,920 | |||
| Hospitality | 1,316 | 3,102 | |||
| Health 8 safety regulations | 9,551 | 2,118 | |||
| Repairs | 8,836 | 3,821 | |||
| Subscriptions | 877 | 634 | |||
| Venue hire | 1,023 | 120 | |||
| Miscellaneous | 4,300 | 1,884 | |||
| Technical support |
570 | 5,220 | |||
| Specialist support | 9,838 | 15,488 | |||
| Volunteer costs |
83 | ||||
| Explorers partners | 33,790 | 71,785 | |||
| Fundraising | 3,870 | 11,895 | |||
| Claremont | 529 | 2,660 | |||
| Marketing | 384 | 4,357 | |||
| Short leasehold amortisation |
5,558 | 5,558 | |||
| Fixtures 82fittings depreciation Impairment losses for tangible |
fixed | assets | 5,751 ~2043 |
6,849 | |
| 595,360 | 662,648 | ||||
| Support costs | |||||
| Management | |||||
| Wages | 52,963 | 44,575 | |||
| Social security | 5,298 | 4,415 | |||
| Pensions | 2,539 | 1,783 | |||
| Rent, utilities 82 insurance |
11,665 | 10,761 | |||
| Telephone 8 internet |
1,928 | 1,333 | |||
| Postage 82 Stationery |
4,369 | 3,940 | |||
| Travel 82 subsistence |
141 | 829 | |||
| Repairs | 21,445 | 7,592 | |||
| Bank charges | 160 | 318 | |||
| Short leasehold amortisation Fixtures 82fittings depreciation |
2,158 4 345 |
2,158 ~3781 |
|||
| 107,011 | 81,485 | ||||
| Governance costs | |||||
| Auditors' remuneration |
4 590 | 4 DDD | |||
| Total resources expended | 709947 | 749 103 | |||
| Net income/(expenditure) | 453 159 | ~349 5202 |