| and Lo | sses) | |||||
|---|---|---|---|---|---|---|
| Total | ||||||
| Unrestricted | Restricted | 2020 | ||||
| Note | g | |||||
| Income and Endowments | from: | |||||
| Donations and legacies |
105,284 | 22,904 | 128,188 | |||
| Other income | 14,127 | 14,127 | ||||
| Total income | 119,411 | 22,904 | 142,315 | |||
| Expenditure oa: Raising funds Total expenditure |
4142, tl ~342,292 |
3 |
~( ~tt9,393 |
(162,002) (162,002) |
||
| Net (expenditure)/income | (23,290) | 3,603 | 19,687) | |||
| Net movement in funds |
(23,290) | 3,603 | (19,687) | |||
| Recoaciliation offunds | ||||||
| Total funds brought forward |
584,468 | 1,079,346 | 1,663,8]4 | |||
| Total funds carried forward | 561,178 | I 082 949 | 1,644, 127 | |||
| Total | ||||||
| Unrestricted | Restricted | 2019 | ||||
| Note | K | |||||
| Income and Endowments | from: | |||||
| Donations and legacies |
174,655 | 5,966 | 180,621 | |||
| Other income | 12,532 | 12,532 | ||||
| Total income | 187,187 | 5,966 | 193,153 | |||
| Expenditure on: |
||||||
| Raising funds | (79,259) | (45,378) | (124,637 | |||
| Total expenditure | (79,259) | (45,378 | (124,637) | |||
| Net income/(expenditure) | 107,928 | (39,412) | 68,516 | |||
| Net movement in funds |
107,928 | (39,412) | 68,516 | |||
| Reconciliation offunds |
||||||
| Total funds brought forward |
476,540 | 1,118,758 | 1,595,298 | |||
| Total funds catried forward | 11 | 584,468 | 1,079,346 | 1,663,814 |
| Balance Sheet as at 31O | ctober 2 | 020 | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Note | ||||
| Fixed assets | ||||
| Tangible assets | 1,474,473 | 1,474,292 | ||
| Current assets |
||||
| Debtors | 1,804 | |||
| Cash at bank and in hand Creditors: Amounts fauiug due within oae year |
3 | 183,514 204,559 183,514 206,363 ~22~((ยป3 |
||
| Net current assets | 181,971 | 205,175 | ||
| Total assets less current liabilities Creditors: Amounts falling due oner more than one year |
10 | 1,656,444 (12,317) |
1,679,467 ~5. |
|
| Net assets | 1,644,127 | 1,663.814 | ||
| Funds ofthe charity: | ||||
| Restricted income funds |
||||
| Restricted funds |
11 | 1,062,994 | 1,063,228 | |
| Unrestricted income |
funds | |||
| Unrestricted funds |
581,133 | 600,586 | ||
| Total funds | 1,644,127 | 1,663,814 |
| Fixtures, | ||||||||
|---|---|---|---|---|---|---|---|---|
| fittings aad | ||||||||
| Land aad | building | Other tangible | ||||||
| buildiags | rennovstions | Retreat | huts | fixed | asset | Total | ||
| 8 | g | |||||||
| Cost | ||||||||
| At 1 November | ||||||||
| 2019 | 1,416,368 | 86,409 | 26,090 | 23,749 | 1,552,616 | |||
| Additions | 2,959 | 19,120 | 22,079 | |||||
| At 31 October | 2020 | 1,416,368 | 89,368 | 45,210 | 23,749 | 1,574,695 | ||
| Depreciation | ||||||||
| At 1 November | ||||||||
| 2019 | 62,248 | 1,826 | 14,250 | 78,324 | ||||
| Charge for the | year | 13,983 | 3. 6 | ~730 | 21,898 | |||
| At 31 October | 2020 | 76,231 | 4,991 | 19,000 | 100,222 | |||
| Net book value | ||||||||
| At 31 October | 2020 | 1,416,368 | 13,137 | 40,219 | 4,749 | 1,474,473 | ||
| 6 310 1 |
2019 | 1416366 | 24,161 | 24,264 | 9,499 | 1,474,292 | ||
| 7 Debtors |
||||||||
| 2020 | 2019 | |||||||
| 8 | ||||||||
| Trade debtors | 1,804 |
| 8 | Cash and cash equivalents | Cash and cash equivalents | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| 8 | ||||
| Cash on hand | 96 | 92 | ||
| Cash at bank | 183,418 | 204,467 | ||
| 183,514 | 204,559 | |||
| 9 | Creditors: amounts | falling due within one year | ||
| 2020 | 2019 | |||
| g | 8 | |||
| Trade creditors | 553 | |||
| Accruals | 990 | 1,188 | ||
| 1,543 | 1,188 | |||
| 10 | Creditors: amounts | falling due atter one year | ||
| 2020 | 2019 | |||
| Other loans | 12.317 | 15,653 |
| 11 Funds | ||||||
|---|---|---|---|---|---|---|
| Balance atI | Balance at | |||||
| November | Incoming | Resources | 31October | |||
| 2019 | resources | expended | Transfers | 2020 | ||
| 8 | 8 | g | g | |||
| Unrestricted | ||||||
| General | ||||||
| General | 600,586 | 119,410 | (142,701) | 3,838 | 581,133 | |
| Restricted | ||||||
| Property Car |
1,001,646 15,000 |
1,001,646 15,000 |
||||
| Contingency reserves Hospice Retreat huts Kurukul la statue |
20,000 10,303 10,788 |
13,353 143 |
(19,120) (14,455) |
14,312 | 20,000 10,303 5,021 |
|
| Gompa roof Holy objects |
repair | 2,716 500 |
2,716 500 |
|||
| Geshe White NN Stop the Rot Tree Sponsorship |
275 2,000 |
4,936 873 |
(1,246) | 970 | (1) 2,000 4,936 873 |
|
| Legal Costs | 3,600 | |||||
| Total restricted | ,063,228 | 22,903 | ~13.4 I |
I . 82 | 1,002.994 | |
| Total funds | 1663814 | 142313 | ~187,3223 | 19.120 | 1,644127 |
| Balance at 1 | Balance at | |||||||
|---|---|---|---|---|---|---|---|---|
| November | Incoming | Resources | 31October | |||||
| 2018 | resources | expended | Transfers | 2019 | ||||
| 8 | 8 | |||||||
| Unrestricted | funds | |||||||
| General | ||||||||
| General | 476,540 | 187,187 | (79,259) | 16,118 | 600,586 | |||
| Restricted | ||||||||
| Property | 1,001,646 | 1,001,646 | ||||||
| Car | 15,000 | 15,000 | ||||||
| Contingency | reserves | 20,000 | 20,000 | |||||
| Hospice | 10,303 | 10,303 | ||||||
| Retreat huts | 29,442 | 1,499 | (20,153) | 10,788 | ||||
| Kurukulla | statue | 28,894 | 2,867 | (35,796) | 4,035 | |||
| Gompa roof | repair | 2,716 | 2,716 | |||||
| Holy objects | 500 | 500 | ||||||
| Volunteer | 2,692 | (2,692) | ||||||
| Geshe | 5,566 | 1,600 | (6,891) | 275 | ||||
| White NN | 2,000 | 2,000 | ||||||
| Total restricted | funds | 1,178,759 | !.966 | ~65,532! | 4,1135 | 1,963,228 | ||
| Total funds | 1,595,299 | 193,153 | (144,791) | 20,153 | 1,663,814 |
| Unrestricted | Total funds at | ||||
|---|---|---|---|---|---|
| funds | Restricted | 31October | |||
| General | funds | 2020 | |||
| 8 | f. | f. | |||
| Tangible | fixed | assets | 17,886 | 1,456,587 | 1,474,473 |
| Current | assets | 183,514 | 183,514 | ||
| Current liabilities Creditors over I year |
(1,543) ~12,317! |
(1,543) ~72,377! |
|||
| Total net assets | 187,540 | 1,456 587 | 1,644,127 | ||
| Unrestricted | Total funds at | ||||
| funds | Restricted | 31October | |||
| General | funds | 2019 | |||
| Tangible | gxed | assets | 33,660 | 1,440,632 | 1,474,292 |
| Current assets Current liabilities Creditors over 1 year |
206,363 (1,188) ~5.653 |
206,363 (1,188) ~75,653 |
|||
| Total net assets | 223,182 | 1,440,632 | 1,663,814 |
| Detailed State | me | nt o | fFinancial Activities f | or the Year Ended 31Octo | ber 2020 |
|---|---|---|---|---|---|
| Total | Total | ||||
| 2020 | 2019 | ||||
| Income and Endowments | from: | ||||
| Donations and legacies |
(analysed | below) | 128,188 | 180,621 | |
| Charitable activities (analysed below) |
14,127 | 12,532 | |||
| Total income | 142,315 | 193,153 | |||
| Expenditure on: |
|||||
| Raising funds (analysed Total expenditure |
below) | (162,002) i'6,""i |
(124,637) ~(' |
||
| Net (expenditure)/income | (19,687) | 68,516 | |||
| Net movement in funds |
(19,687) | 68,516 | |||
| Reconciliation offunds |
|||||
| Total funds brought forward |
1,663,814 | 1,595,298 | |||
| Total funds carried forward | 1,644, 127 | 1,663,814 |
| Detailed S | tate | ment ofF | inancial Activities fo | r the Year Ended 31October | 2020 |
|---|---|---|---|---|---|
| Total | Total | ||||
| 2020 | 2019 | ||||
| 8 | |||||
| Donarions and legacies | |||||
| Legacies and bequests | 101,932 | ||||
| Donations | 19,043 | 5,108 | |||
| Donations | 45,548 | 24,798 | |||
| GIBAid Received | 3,861 | 858 | |||
| Gilt Aid Received | 9,989 | 7,060 | |||
| Retreat Donations | 39,747 | 40,865 | |||
| Grants receivable | 10,000 | ||||
| 128,188 | 180,621 | ||||
| CAarirasle acti viries |
|||||
| Renewable Heat Incentive |
14,127 | 12,532 | |||
| 2 | 2, 32 | ||||
| gaising funds | |||||
| Depreciation offixtures | and fittings | (5,606) | (8,905) | ||
| Depreciation ofRetreat | Huts | (3,165) | (1,826) | ||
| Depmciation ofRennovations | (8,377) | (8,377) | |||
| Depreciation ofSewage | (4,750) | (4,750) | |||
| Volunteer expenses |
(2,692) | ||||
| Volunteer expenses |
(13,207) | (3553) | |||
| Rent and rates | (2,021) | ||||
| Light, heat and power | (20,206) | (13,648) | |||
| Insurance | (3,982) | (3,991) | |||
| Repairs and maintenance | (54,033) | (2,023) | |||
| Grounds and Gardens |
(5,903) | (8,036) | |||
| Retreat Expenses | (4,889) | (13,047) | |||
| Computer software |
and | maintenance | costs | (283) | |
| Printing, postage and stationery |
(530) | (1,587) | |||
| Trade subscriptions | (1,257) | (1,352) | |||
| Charitable donations |
(5,957) | (443) | |||
| Sundry expenses | (265) | ||||
| Advertising | (465) | (354) | |||
| Accountancy fees |
(1,194) | (1,354) | |||
| Legal and professional | fees | (3,600) | |||
| Bank charges | (53) | (208) | |||
| Kurkulla | (14,455) | (35,795) | |||
| Geshe Expense | (1,246) | (6,891) | |||
| Office expenses | (6,823) | (5,540) | |||
| (162,002) | (124,637) |