OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-09-30-accounts

Company registration number: 02679127 Charity registration number: 1151903

Ecoworks (Nottingham) Limited

(A company limited by guarantee) Annual Report and Financial Statements for the Year Ended 30 September 2022

Community Accounting Plus Units 1 & 2 North West 41 Talbot Street Nottingham NG1 5GL

Ecoworks (Nottingham) Limited

Contents

Reference and Administrative Details 1
Trustees' Report 2 to 5
Independent Examiner's Report 6
Statement of Financial Activities 7 to 8
Balance Sheet 9
Notes to the Financial Statements 10 to 16

Ecoworks (Nottingham) Limited

Reference and Administrative Details

Trustees Laura Compton Michael Peverill Charity Registration Number 1151903 Company Registration Number 02679127 Registered Office c/o St Ann's Allotments Visitor Centre 121 Ransom Rd Nottingham NG3 3LH Independent Examiner John O'Brien, employee of Community Accounting Plus Units 1 & 2 North West 41 Talbot Street Nottingham NG1 5GL

Page 1

Ecoworks (Nottingham) Limited

Trustees' Report

The trustees, who are directors for the purposes of company law, present the annual report together with the financial statements of the charitable company for the year ended 30 September 2022.

Trustees and officers

The trustees and officers serving during the year and since the year end were as follows:

Trustees: Laura Compton Michael Peverill Andrew Simkins (resigned 19 July 2022)

Structure, governance and management

Nature of governing document

The charity is a company limited by guarantee and registered charity. It is operated under the rules of its memorandum and articles of association dated November 1992 and most recently amended May 2013. It has no share capital and the liability of each member in the event of winding-up is limited to £1.

Recruitment and appointment of trustees

After identifying the need for particular skills and expertise on our board we advertise for new trustee positions through NCVS and their volunteer job listings, through newsletters of our own and partner organisations, through social media and through word-of-mouth/email with our network of past and present volunteers, staff and participants.

Objectives and activities

Objects and aims

The principal objects of the company are to develop services that benefit disadvantaged people and the environment.

Public benefit

Ecoworks runs a community garden consisting of nine plots at St Ann's Allotments, located within one of the most deprived wards in Nottingham. A range of activities take place at the gardens with a focus on supporting adults experiencing social exclusion, mental ill health and/poor economic deprivation. Activities at the garden sites include growing, harvesting, cooking and eating seasonal fresh fruit and vegetables, eco-build and garden maintenance, wildlife habitat management and willow craft. Activities are openly accessible to local residents and those referred through health organisations, particularly those who would directly benefit from being active outdoors, take part in social and community activity and access support from our staff through a 'green care' programme.

All of our activities are inclusive and engage vulnerable adults in community opportunities to improve their health, wellbeing and life opportunities. Our programme is based outdoors and combines practical activity with healthy eating also, and for many individuals is a project which is more accessible than traditional methods of recovery and meets interests and access needs more than other provisions. Our project impacts on friends, family, communities and health care providers and helps to build communities, develop community and self pride and through our outreach programme, celebrate achievement and the outcomes of our activity to a wider public.

Individuals are encouraged to consider new opportunities and avenues through engaging with our projects, make connections, make friendships and improve their own lives and their local environment.

Page 2

Ecoworks (Nottingham) Limited

Trustees' Report

The trustees confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales.

Achievements and performance

The financial year October 2021 - September 2022 saw Covid lockdowns and social distancing regulations start to be scaled back which enabled Ecoworks to return to more normal operations at the community gardens. No sooner had the pandemic started to recede however, than the cost of living crisis arrived and the people that Ecoworks aims to support were once again at the sharp end as most are on low income. This meant that the regular sessions at the gardens once again provided a valuable community service in providing free high qality meals, opportunities to be part of a social group, access to fresh air, creative activities and exercise in a stimulating environment.

Further funding was thankfully secured from Green social prescribing, Awards For All Community Fund, The Jones Trust and JN Derbyshire which enabled core projects to continue.

A total of 121 sessions were held between October 2021 and September 2022 (averaging 2.75 sessions per week) with 968 volunteer attendences in total, averaging 8 attendees per session and 203 individuals benefiting from the gardens. This was a big improvement on the previous year when Covid severely impacted activities. A wide range of produce was grown, cooked with and surplus sold through the Neighbourfood scheme. Many baskets were also made, a lot more site maintenance was carried out and building work continued.

Site maintenance continued over the winter of 2021/22 with work on maintaining and strengthening the hedges and filling the gaps with lots of new plants. Tackling the hedges is a big job as there is often decades old rubbish hiding below the surface and several 'glass mines' were discovered. Spring started well with a huge range of seeds sown but this meant a lot of time had to be spent watering. Due to the care and attention of our volunteers we only had a few losses in one of the driest summers in memory.

'Dig and Dinner' remained popular and we were able to increase the number of foraged plants used in cooking the lunchtime meals. A highlight was Spanakopita which used 21 different foraged greens from the garden, a proud achievement. 'Dig and Dinner' has been a great way to help people out with a freshly cooked meal while they are on site, not just because it's healthy and tasty hot food, but because some of the volunteers are involved in foraging, preparation and clearing up too. It is a social eating experience where everyone sits down together, eats, talks and feels part of a group, so combats social isolation too.

Work also continued on the construction of 'Eric's Shed' (The Lightbulb project) during the year, with a hearth constructed, a woodburning stove fitted, external timber trims completed, the door fitted, and most windows framed and glazed. Two large windows remain to be fitted into the sliding patio doors to complete the task of making the building weathertight, and thus heatable and usable. These will be fitted very soon and enable the building to be used for workshops and creative activities on site, to which workers and volunteers are all looking forward.

Volunteers have continued to assist with the construction and to gain new skills, although engagement in the project has notably been lower than in previous years. This may suggest that it may be worth rethinking the activities we offer in order to attract more volunteer participation.

Willow weaving has again been a popular guided activity over the year. Some of the long term attendees made larger or technically demanding baskets which required many sessions of work. Plenty of people came for a single session and made smaller projects, some as a part of the social prescribing project. The basketry tutor was able to make saleable items whilst also teaching and so contributed to income. A number of appreciative comments were made by new and returning weavers, thankful for the chance to work creatively in natural surroundings.

Page 3

Ecoworks (Nottingham) Limited

Trustees' Report

Comments made by volunteers in this period that help describe the value provided by Ecoworks include:

'Everyone’s free to find something they fancy doing. There’s the space and variety to do that. It’s a beautiful place. You could be anywhere. You forget you’re in the middle of a city.'

'I was looking to regain my sanity and connection. To find a little community. We are a little community here. It’s a very supportive, calm environment.'

Financial review

This financial year was an improvement, with income of >£26,000 compared to £10,500 the previous year and compares favourably with the year before when £19,000 was raised. Five grants were secured totalling some £19,000, thanks to our in-house fundraiser Paul. Over £6,300 of trading income was also raised via the Neighbourfood scheme, again an increase on the previous year (£4,700).

This combined income is what has supported Ecoworks much increased range of activities during the year with a charitable spend of >£20,000. The bulk of the expendiure, as always, is on sessional workers to run activities at the gardens.

Some £10,000 was brought forward into this financial year whilst >£16,000 was carried forward into 2022/23 which is another positive.

Policy on reserves

Ecoworks policy is to maintain sufficient reserves to cover two years' core costs (all the costs of running the site not including the staffing costs), which is reviewed annually at the AGM.

Principal risks and uncertainties

Financial risks

Ecoworks is heavily dependent on grants to be able to deliver its charitable objectives and so the main financial risk is not being able to secure sufficient grant income to maintain core activities. This is mitigated by an ongoing search and application process for new grants, by not employing staff (other than on a sessional basis) and by seeking different forms of unrestricted income.

Page 4

Ecoworks (Nottingham) Limited

Trustees' Report

Statement of Responsibilities

The trustees (who are also the directors of Ecoworks (Nottingham) Limited for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland". The report and accounts have been prepared in accordance with the provisions in the Companies Act 2006 relating to small companies.

Company law requires the trustees to prepare financial statements for each financial year. Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including its income and expenditure, of the charitable company for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping proper accounting records that can disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Small companies provision statement

This report has been prepared in accordance with the small companies regime under the Companies Act 2006.

Mar 11, 2023

The annual report was approved by the trustees of the charity on .................... and signed on its behalf by:

......................................... Laura Compton Trustee

Page 5

Ecoworks (Nottingham) Limited

Independent Examiner's Report to the trustees of Ecoworks (Nottingham) Limited ('the Company')

Independent examiner’s report to the trustees of Ecoworks (Nottingham) Limited ('the Company')

I report to the charity trustees on my examination of the accounts of the company for the year ended 30 September 2022.

Responsibilities and basis of report

As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner’s statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

......................................

John O'Brien MSc, FAIA, FCCA, FCIE, employee of Community Accounting Plus Fellow of the Association of Charity Independent Examiners

Units 1 & 2 North West 41 Talbot Street Nottingham NG1 5GL

Date:............................. 22/03/2023

Page 6

Ecoworks (Nottingham) Limited

Statement of Financial Activities for the Year Ended 30 September 2022 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)

Note
Income and Endowments from:
Donations and legacies
2
Charitable activities
3
Other trading activities
5
Other income
6
Total Income
Expenditure on:
Charitable activities
7
Total Expenditure
Net income/(expenditure)
Net movement in funds
Reconciliation of funds
Total funds brought forward
Total funds carried forward
17
Unrestricted
£
769
-
6,367
-
7,136
(5,396)
(5,396)
1,740
1,740
3,467
5,207
Restricted
£
-
19,190
-
-
19,190
(14,890)
(14,890)
4,300
4,300
7,145
11,445
Total
2022
£
769
19,190
6,367
-
26,326
(20,286)
(20,286)
6,040
6,040
10,612
16,652
Total
2021
£
422
4,500
4,746
900
10,568
(19,301)
(19,301)
(8,733)
(8,733)
19,345
10,612

All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for the period is shown in note 17.

The notes on pages 10 to 16 form an integral part of these financial statements. Page 7

Ecoworks (Nottingham) Limited

Statement of Financial Activities for the Year Ended 30 September 2022 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)

These are the figures for the previous accounting period and are included for comparative purposes

Note
Income and Endowments from:
Donations and legacies
2
Charitable activities
3
Other trading activities
5
Other income
6
Total income
Expenditure on:
Charitable activities
7
Total expenditure
Net income/(expenditure)
Net movement in funds
Reconciliation of funds
Total funds brought forward
Total funds carried forward
17
Unrestricted
funds
£
422
-
4,746
900
6,068
(5,215)
(5,215)
853
853
2,614
3,467
Restricted
funds
£
-
4,500
-
-
4,500
(14,086)
(14,086)
(9,586)
(9,586)
16,731
7,145
Total
2021
£
422
4,500
4,746
900
10,568
(19,301)
(19,301)
(8,733)
(8,733)
19,345
10,612

The notes on pages 10 to 16 form an integral part of these financial statements. Page 8

Eeoworks (Nottingham) Limited (Registration tsumber: 02679127) Ba12nce Sheet 8 9130 September 2022 2022 2021 Nole Current Debtors Cash at hnk and in hand 817 16.393 777 10.375 10 17.210 Creditoys: Amounts falliD8 dut witljith ont yttr Ne¢ 4Js¢lJ 15581 540 16,652 10.612 Fundj of the ¢hrlty: Restrleted Income Restricted funds 17 11.445 7.145 Unreytrlcted Ineome funds Unr¢siri¢ied funds 5,207 3.467 TotAI funds 17 16.652 10,612 For ih¢ fJnanci81 year ending 30 Sepiember 2022 the charity w¥$ rn¢iiled to exempiion from audit und¢r %¢tion 477 ofthe Companies Aci 2006 relaiin8 10 small companies. Directors, responsibiliiies: The members have nol required the charity w obtain an audi¢ of its accounts for the yetr in qu¢slion in or¢ordan¢e wilh s￿li0n 476: and The director5 acknowledge iheir res￿nSIbilItieS for complyiny with the requirements of the Aa wth respect io ¥ccoun¢ing records and ihe txepar81ion ofaccount These financial staiements have been we￿red in attordane¢ the s￿181 provisions relatlnB ¢0 ¢ompanie5 subjec¢ (o the small componies Tegimc wiihin Part 15 of the Companies Aci 2￿6. The financiol statements on pJg¢s 7 to 16 Nrre approved by the trw5tffs. and authorised for issue ort 111.?123.. and sÉgn¢d on their behalf by: Mich Tru4¢¢ I Peverill The n￿e$ on pages 10 to 16 f￿ an integtal pan of these financial ststemen Page 9

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

1 Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)) (issued in October 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Basis of preparation

Ecoworks (Nottingham) Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.

Going concern

The financial statements have been prepared on a going concern basis.

The trustees assess whether the use of going concern is appropriate i.e. whether there are any material uncertainties related to events or conditions that may cast significant doubt on the ability of the charity to continue as a going concern. The trustees make this assessment in respect of a period of one year from the date of approval of the financial statements.

Exemption from preparing a cash flow statement

The charity opted to early adopt Bulletin 1 published on 2 February 2016 and have therefore not included a cash flow statement in these financial statements.

Income and endowments

Voluntary income including donations, gifts, legacies and grants that provide core funding or are of a general nature is recognised when the charity has entitlement to the income, it is probable that the income will be received and the amount can be measured with sufficient reliability.

Donations and legacies

Donations are recognised when the charity has been notified in writing of both the amount and settlement date. In the event that a donation is subject to conditions that require a level of performance by the charity before the charity is entitled to the funds, the income is deferred and not recognised until either those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the charity and it is probable that these conditions will be fulfilled in the reporting period.

Page 10

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

Expenditure

All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.

Charitable activities

Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.

Taxation

The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.

Tangible fixed assets

Individual fixed assets costing £500.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Fund structure

Unrestricted income funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the charity.

Restricted income funds are those grants for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.

Page 11

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

2 Income from donations and legacies

Donations and legacies;
Donations from companies, trusts and similar
proceeds
3
Income from charitable activities
Grants & donations
4
Grants & donations
National Lottery Community Fund
Wheatcrofts
J. N. Derbyshire Trust
The Lady Hind Trust
Freemasons
Sundry donations
5
Income from other trading activities
Trading income;
Sales of goods and services
6
Other income
Gains on sale of tangible fixed assets for charity's own us
Unrestricted
funds
General
£
769
769
Restricted
funds
£
19,190
Unrestricted
funds
£
-
-
-
-
-
769
769
Unrestricted
funds
General
£
6,367
6,367
e
Total
2022
£
769
769
Total
2022
£
19,190
Restricted
funds
£
9,660
5,000
3,000
1,000
530
-
19,190
Total
funds
£
6,367
6,367
Total
2022
£
-
Total
2021
£
422
422
Total
2021
£
4,500
Total
£
9,660
5,000
3,000
1,000
530
769
19,959
Total
2021
£
4,746
4,746
Total
2021
£
900

Page 12

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

7 Expenditure on charitable activities

Communications
Fees & subscriptions
Insurance
IT
Office costs & stationery
Professional fees & accountancy
Project materials
Rent & rates
Sessional workers
Vehicle costs
Grant repayment
Sundry expenditure
Bad debts
Unrestricted
funds
General
£
98
35
1,417
6
66
833
247
1,547
1,140
-
-
7
-
5,396
Restricted
funds
£
-
-
-
-
-
-
1,950
-
12,940
-
-
-
-
14,890
Total
2022
£
98
35
1,417
6
66
833
2,197
1,547
14,080
-
-
7
-
20,286
Total
2021
£
84
48
1,442
53
27
762
1,403
754
14,170
217
292
42
7
19,301

8 Related party transactions

There were no related party transactions in the year.

9 Debtors

Trade debtors
Prepayments
10 Cash and cash equivalents
Cash on hand
Cash at bank
2022
£
24
793
817
2022
£
50
16,343
16,393
2021
£
24
753
777
2021
£
50
10,325
10,375

Page 13

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

11 Creditors: amounts falling due within one year

2022 2021
£ £
Other creditors 558 540

12 Charity status

The charity is a company limited by guarantee and consequently does not have share capital. Each of the trustees is liable to contribute an amount not exceeding £1 towards the assets of the charity in the event of liquidation.

13 Fees payable to independent examiner

During the period, the fees payable (excluding VAT) to the charity’s independent examiner Community Accounting Plus are analysed as follows:

Independent examination 2022
£
465
465
2021
£
450
450

14 Taxation

The charity is a registered charity and is therefore exempt from taxation.

15 Trustees remuneration and expenses

No trustees, nor any persons connected with them, have received any remuneration from the charity during the year.

No trustees have received any reimbursed expenses or any other benefits from the charity during the year.

Page 14

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

16 Analysis of net assets between funds

Unrestricted

Current assets
Current liabilities
Total net assets
Current assets
Current liabilities
Total net assets
17 Funds
Unrestricted funds
General
General fund
Redundancy fund
Community Garden
Restricted funds
Jones Trust
Dig & Dinner (Lottery)
Light Bulb Studio
J. N. Derbyshire Trust
Wheatcrofts
Freemasons
Lady Hind Trust
Total restricted funds
Total funds
Balance at 1
October 2021
£
942
1,975
550
3,467
3,920
-
3,225
-
-
-
-
7,145
10,612
General
£
5,765
(558)
5,207
Unrestricted
General
£
4,007
(540)
3,467
Incoming
resources
£
7,136
-
-
7,136
-
9,660
-
3,000
5,000
530
1,000
19,190
26,326
Restricted
£
11,445
-
11,445
Restricted
£
7,145
-
7,145
Resources
expended
£
(5,396)
-
-
(5,396)
(3,791)
(7,475)
(94)
(3,000)
-
(530)
-
(14,890)
(20,286)
2022
Total funds
£
17,210
(558)
16,652
2021
Total funds
£
11,152
(540)
10,612
Balance at 30
September
2022
£
2,682
1,975
550
5,207
129
2,185
3,131
-
5,000
-
1,000
11,445
16,652

Page 15

Ecoworks (Nottingham) Limited

Notes to the Financial Statements for the Year Ended 30 September 2022

The specific purposes for which the funds are to be applied are as follows:

Light Bulb Studio is a project which is to build an artists studio with disadvantaged groups. Wheatcrofts - for staff training & development and to run sessions.

Jones Trust - for a willow workshop.

Dig & Dinner (Lottery) - project engaging local people living in St. Ann's Ward in gardening, harvesting, cooking and eating together.

J. N. Derbyshire Trust - for garden projects and small build projects.

Lady Hind Trust - for willow projects. Freemasons - for a lawnmower and strimmer.

These are the figures for the previous accounting period and are included for comparative purposes:

Unrestricted funds
General
General fund
Redundancy fund
Community Garden
Restricted
Jones Trust
Light Bulb Studio
Covid response
Wheatcrofts
Total restricted funds
Total funds
Balance at 1
October 2020
£
89
1,975
550
2,614
-
3,135
9,680
3,916
16,731
19,345
Incoming
resources
£
6,068
-
-
6,068
4,000
500
-
-
4,500
10,568
Resources
expended
£
(5,215)
-
-
(5,215)
(80)
(410)
(9,680)
(3,916)
(14,086)
(19,301)
Balance at 30
September
2021
£
942
1,975
550
3,467
3,920
3,225
-
-
7,145
10,612

Page 16