| 318.21 | 31.8.20 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| INCOME AND ENDOWMENTS FROM | |||
| Donations and legacies |
102,657 | 105,804 | |
| EXPENDITURE ON | |||
| Raising funds | 84,577 | 87,859 | |
| NET INCOME | 18,080 | 17,945 | |
| RECONCILIATION OFFUNDS | |||
| Total funds brought forward | 64,790 | 46,845 | |
| TOTAL FUNDS CARRIED FORWARD | 82,870 | 64,790 |
| 31.821 | 31.8.20 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| FIXEDASSETS | |||
| Tangible assets | 20,259 | 5,306 | |
| CURRENT ASSETS | |||
| Debtors Cash at bank and in hand |
15/20 48,782 |
21,767 39,111 |
|
| 64,002 | 60,878 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(1,391) | (1,394) | |
| NET CURRENT ASSETS | 62,611 | 59,484 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 82.870 | 64,790 | |
| NET ASSETS | 82,870 | 64,790 | |
| FUNDS | |||
| Unrestricted funds |
82,870 | 64,790 | |
| TOTAL FUNDS | 82,870 | 64.790 |
| Improvements | Fixtures | ||||
|---|---|---|---|---|---|
| to | Plant and | aild | Computer | ||
| COST | property | machineiy f |
fittings f |
equipment f |
Totals f |
| At 1 September 2020 Additions |
4,390 | 2,195 | 3,462 650 |
3,683 17,381 |
13,730 18,031 |
| At 31August 2021 | 4,390 | 2,195 | 4,112 | 21,064 | 31,761 |
| DEPRECIATION | |||||
| At 1 September 2020 Charge foryear |
2,005 439 |
2,195 | 1,903 659 |
2,321 1,980 |
8,424 3,078 |
| At 31August 2021 | 2,444 | 2,195 | 2,562 | 4,301 | 11,502 |
| NET BOOKVALVE | |||||
| At 31August 2021 | 1,946 | 1,550 | 16,763 | 20/59 | |
| At 31August 2020 | 2,385 | 1,559 | 1,362 | 5,306 | |
| DEBTORS:AMOUNTS FALLING DVEWIIIIIN ONE YEAR | |||||
| 31.8.21 | 31.8.20 | ||||
| f | |||||
| Other debtors | 15320 | 21,767 | |||
| CREDITORS:AMOUNTS | FALLING DUE | WIIHIN ONE YEAR | |||
| 31.8.21 | 31.8.20 | ||||
| Trade creditors Other neditors |
(I) 1,392 |
1 1,393 |
|||
| 1,391 | 1,394 | ||||
| MOVEMENT INFUNDS | |||||
| Net | |||||
| movement | At | ||||
| At | 1.9.20 | in funds | 31.8.21 | ||
| Unrestricted funds |
f | ||||
| General fund | 64,790 | 18,080 | 82,870 | ||
| TOTAL FUNDS | 64,790 | 18,080 | 82,870 |
| Resources | Movement | ||||
|---|---|---|---|---|---|
| expended | in funds | ||||
| Unrestricted | funds | ||||
| General fund | 102,657 | (84/77) | 18,080 | ||
| TOTAL FUNDS | 102,657 | (84,577) | 18,080 | ||
| Comparatives | for movement | in funds | |||
| Net | |||||
| movement | At | ||||
| At 1.9.19 | in funds | 31.8.20 | |||
| f | |||||
| Unrestricted | funds | ||||
| General fund | 46,&45 | 17,945 | 64,790 | ||
| TOTAL FUNDS | 46,845 | 17,945 | 64,790 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources f |
expended f |
in funds | ||
| Unrestricted | funds | |||
| General fund | 105,804 | (87,859) | 17,945 | |
| TOTAL FUNDS | 105,804 | (87,859) | 17,945 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.9.19 | in funds | 31.8.21 | ||
| Unrestricted | funds | |||
| General fund | 46,845 | 36,025 | 82,870 | |
| TOTAL FUNDS | 46,845 | 36,025 | 82,870 |
| 31.821 | 31.8.20 | |
|---|---|---|
| f | ||
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Gifts | I | |
| Donations Tithes Offerings Community outreach events Miscellaneous |
36,196 32,658 13/67 20/35 |
30/72 27/41 22/94 5 25,692 |
| 102,657 | 105,804 | |
| Total incoming resources | 102,657 | 105,804 |
| Raising donations and legacies |
||
| Wages Social security Rates and vrater Insurance Light and heat Telephone Internet Giits Equipment MFG Community outreach events Hospitality Maintenance Misc. Travel |
45,176 34 35 1,667 5,721 485 923 2,187 1,548 275 3,005 1,119 1/52 185 |
45,508 943 83 1,899 3,775 475 435 5,160 1,499 5,315 1,693 1,774 685 2,958, 452 |
| Marketing Sofbvare costs Legal dh professional Office supplies |
10,720 1,337 2,647 133 |
8,311 1,026 716 439 |
| Honorarium Bad debts |
2,550 500 |
2,735 |
| Improvements to properly Fixtures and fittings |
439 659 |
439 668 |
| Computer equipment |
1,980 | 871 |
| 84/77 | 87,859 | |
| Total resources expended | 84,577 | 87,859 |
| Net income | 18,080 | 17,945 |