| o | Unrestricted | Restricted | Total funds | Total funds | |||
|---|---|---|---|---|---|---|---|
| funds | funds | 2020 | 2019 | ||||
| R | R | ||||||
| Income and | endowments | from: | |||||
| Donations | and legacies | 3 | 52,745 | 72,217 | 124,962 | 170,566 | |
| Charitable | activities | 4 | 194 | ||||
| Other trading activities | 150 | ||||||
| Investment | income | 7 | |||||
| Total | 52,751 | 72,217 | 124,968 | 170,917 | |||
| Expenditure | on: | ||||||
| Charitable | activities | 39,784 | 1,565 | 41,349 | 45,740 | ||
| Total | 39,784 | 1,565 | 41,349 | 45,740 | |||
| Net income/(expenditure) | 12,967 | 70,652 | 83,619 | 125,177 | |||
| Net movement in funds |
12,967 | 70,652 | 83,619 | 125,177 | |||
| Reconciliation ofFunds |
|||||||
| Total funds brought forward | 32,211 | 199,656 | 231,867 | M)6,690 | |||
| Total funds | carried forward | 11 | 45,178 | 270,308 | 315,486 | 231,867 |
| Restricted | Restricted | Total funds | Total funds | Total funds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | funds | 2020 | 2019 | |||||||
| R | ||||||||||
| Donations | under Gift Aid | 23,694 | 54,712 | 78,406 | 53,746 | |||||
| Donations | not under Gift | Aid | 29,051 | 17,505 | 46,556 | 116,820 | ||||
| Total | 52,745 | 72,217 | 124,962 | 170,566 | ||||||
| income and endowments | from: | Charitable | activities | |||||||
| Unrestricted | Restricted | Total funds | Total funds | |||||||
| funds | funds | 2019 | 2018 | |||||||
| R | R | R | ||||||||
| Charitable | activities | 194 | ||||||||
| 5 | Charitable | activities | ||||||||
| a) Unrestricted funds |
||||||||||
| Other | Total | Total | ||||||||
| Staff | Support | direct | funds | funds | ||||||
| costs | costs | 2020 | 2019 | |||||||
| R | R | |||||||||
| Donations | 4,540 | 4,540 | 4,661 | |||||||
| Youth Work | 360 | 360 | 232 | |||||||
| Services | and music | 1,283 | 1,283 | 1,129 | ||||||
| Rental of | rooms for services | 3,177 | 3,177 | 4,469 | ||||||
| Utilities | 360 | |||||||||
| Property maintenance | 998 | |||||||||
| Office expenses | 766 | 766 | 1,757 | |||||||
| Equipment | 707 | 707 | 1,377 | |||||||
| Telephone | and internet | 105 | ||||||||
| Independent Examiners |
Fees | 546 | 546 | 530 | ||||||
| Payroll services | 120 | 120 | 117 | |||||||
| Legal and | professional | 155 | 155 | 388 | ||||||
| Insurance | 2,057 | 2,057 | 1,345 | |||||||
| Depreciation | 1,131 | 1,131 | 1,342 | |||||||
| Bank charges | 60 | 60 | 60 | |||||||
| Activities | 1,045 | 1,045 | 3,358 | |||||||
| Visiting speakers | 150 | 150 | 309 | |||||||
| Books | 90 | 90 | 27 | |||||||
| Website | 199 | 199 | 244 | |||||||
| Wages and salaries | 23,398 | 23,398 | 18,230 | |||||||
| Total resources expended | 23,398 | 10,795 | 5,591 | 39,784 | 41,038 |
Restricted funds |
|||||
|---|---|---|---|---|---|
| Other | Total | Total | |||
| Staff | Support | direct | funds | funds | |
| costs | costs | costs | 2020 | 2019 | |
| R | R | R | R | R | |
| Property maintenance | 2,151 | ||||
| Legal and professional | 1,500 | 1,500 | 2,471 | ||
| Bank charges | 65 | 65 | 80 | ||
| Total resources expended | 1,565 | 1,565 | 4,702 |
| Employe | e costs during the | pe | riod we | re as follo | ws: | |||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| Salaries | 23398 | 18230 | ||||||
| There was one employee | throughout | the current | and previous | periods, the average | ||||
| number | of full time equivalent | people | employed | during the period | was as follows: | |||
| 2020 | 2019 | |||||||
| R | ||||||||
| 1.0 | 1.0 |
| Fixed Assets | ||||
|---|---|---|---|---|
| PA, AV & | ||||
| computer | Other | |||
| Building | equipment | equipment | Total | |
| Cost | R | R | ||
| At 01 October 2019 | 320,119 | 4,109 | 5,736 | 329,964 |
| Additions | 88,117 | 1,129 | 89,246 | |
| At 30September 2020 | 408,236 | 4 109 | 6,865 | 419,210 |
| Depreciation | ||||
| At 01 October 2019 | 3,870 | 5,061 | 8,931 | |
| Charge for the period | 80 | 1,051 | 1,131 | |
| At 30September 2020 | 3,950 | 6,112 | 10,062 | |
| Net book value | ||||
| At 30September 2020 | 408,236 | 159 | 753 | 409,148 |
| At 30September 2019 | 320 119 | 239 | 675 | 321 033 |
| No 8 |
tes to the acc Debtors |
ounts | (Continued) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||||||
| R | R | ||||||||||
| Loans | 450 | 450 | |||||||||
| Other debtors | and prepayments | 1,051 | 503 | ||||||||
| 1,501 | 953 | ||||||||||
| 9 | Creditors: Amounts | falling due | within | one year | |||||||
| 2020 | 2019 | ||||||||||
| R | |||||||||||
| Loans | 120,250 | 132,900 | |||||||||
| Other creditors and | accruals | 546 | 530 | ||||||||
| 120,796 | 133,430 | ||||||||||
| 10 | Analysis of net assets between | funds | |||||||||
| 11 | Reserves | ||||||||||
| on Oa |
c ~ 0 |
g 46 CO |
Q) e 0g) 0 |
fO I 0e |
|||||||
| R | R | ||||||||||
| Restricted funds | |||||||||||
| Building Fund | 199,656 | 72,217 | (1,565) | 270,308 | |||||||
| 199,656 | 72,217 | ~1565 | 270,308 | ||||||||
| Unrestricted | funds | ||||||||||
| General fund | 32,211 | 52,751 | (39,784) | 45,178 | |||||||
| 32,211 | 52,751 | ~39,764 | 45,178 |
| Comparative | Statement o |
f Financial Activiti | es by fund ty | pe |
|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | ||
| funds | funds | 2019 | ||
| R | R | |||
| Income and | endowments | from: | ||
| Donations | and legacies | 49,033 | 121,533 | 170,566 |
| Charitable | activities | 194 | 194 | |
| Other trading activities | 150 | 150 | ||
| Investment | income | 7 | 7 | |
| Total | 49,384 | 121,533 | 170,917 | |
| Expenditure | on: | |||
| Charitable | activities | 41,038 | 4,702 | 45,740 |
| Total | 41,038 | 4,702 | 45,740 | |
| Net income/(expenditure) | 8,346 | 116,831 | 125,177 | |
| Net movement in funda |
8,346 | 116,831 | 125,177 |