| Notes | Unrestricted | Restricted | 2021 Total | 2020 Total | |||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| INCOMING RESOURCES | |||||||
| Incoming Resources from Generated | Funds | ||||||
| Voluntary Income |
|||||||
| Donations | 56 | 56 | 7,481 | ||||
| Incoming Resources from Chantable |
Activities | ||||||
| Chantable activities |
12,327 | 12,327 | 38,526 | ||||
| Incoming Resources from Investments |
|||||||
| Investment income |
|||||||
| Other Income | |||||||
| Government grants |
42,617 | 42,617 | |||||
| TOTAL INCOME | 55,000 | 55,000 | 46,007 | ||||
| RESOURCES EXPENDED | |||||||
| Chantable activities |
33,489 | 33,489 | 45,019 | ||||
| Governance costs |
920 | 920 | 1,000 | ||||
| TOTAL RESOURCES EXPENDED | 34,409 | 34,409 | 46,019 | ||||
| NET INCOME/(EXPENDITURE) | 20,591 | 20,591 | (12) | ||||
| Transfer between funds |
|||||||
| NET MOVEMENT IN FUNDS |
20,591 | 20,591 | (12) | ||||
| TOTAL FUNDS AT 6APRIL 2020 | 11,305 | 5,000 | 16,305 | 16,317 | |||
| TOTAL FUNDS AT 5APRIL 2021 | 31,896 | 5,000 | 36,896 | 16,305 |
| Unrestricted | Restricted | 2021 Total | 2020 Total | ||
|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||
| Fundraising | Activities | ||||
| Room hire | 12,327 | 12,327 | 37,637 | ||
| Event income | 889 | ||||
| Other. | |||||
| 12,327 | 12,327 | 38,526 |
| Unrestricted | Restricted | 2021 Total | 2020 Total |
|---|---|---|---|
| Funds | Funds | Funds | Funds |
| Other Incom | e | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 Total | 2020 Total | ||
| Funds | Funds | Funds | Funds | ||
| Local Authority | Grants | 41,057 | 41,057 | ||
| Joh Retention | Scheme | 1,560 | 1,560 | ||
| 42,617 | 42,617 |
| Unrestricted | Unrestricted | Unrestricted | Restricted | 2021 Total | 2020 Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||||||||
| Qhhritsble | Exgtrnd~ft | |||||||||||||||
| Donation | 252 | |||||||||||||||
| 252 | ||||||||||||||||
| h | ' | I | it | n | n | r | ' 'n | A | 'vl 'e | |||||||
| Event costs | 868 | |||||||||||||||
| Equipment | and | consumables | 611 | 611 | 1 212 | |||||||||||
| Centre repairs | and serviong | 5,129 | 5,129 | 7,926 | ||||||||||||
| Centre safety | 864 | 864 | 665 | |||||||||||||
| Light and | heat | 4,945 | 4,945 | 6,755 | ||||||||||||
| Cleaning | 7,443 | 7,443 | 11,429 | |||||||||||||
| Sundry | 79 | |||||||||||||||
| Gardening | 911 | 911 | 1,150 | |||||||||||||
| Wages | 8,103 | 8,103 | 5,844 | |||||||||||||
| Sub-contract | labour | 3,587 | ||||||||||||||
| 28 | 006 | 28,006 | 39,515 | |||||||||||||
| r | in | o | na | ine | ||||||||||||
| Printing, postage |
and | stationery | 166 | 166 | 131 | |||||||||||
| Insurance | and | licenses | 1,613 | 1,613 | 218 | |||||||||||
| Telephone | 820 | 820 | 1 192 | |||||||||||||
| Information | technology | costs | 326 | 326 | 1 330 | |||||||||||
| Subscnptions | 233 | 233 | 157 | |||||||||||||
| Professional | fees | 479 | ||||||||||||||
| Depreciation | 2,325 | 2,325 | 1.685 | |||||||||||||
| Other | 60 | |||||||||||||||
| 5,483 | 5,483 | 5.252 | ||||||||||||||
| 33,489 | 33,489 | 45.019 |
| Unrestricted | Restricted | 2021Total | 2020 Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||
| Independent | examiner's | fee | 560 | 550 | 580 | |
| Professional | fees | 360 | 360 | 420 | ||
| 920 | 920 | 1,000 |
| Fixtures and | Office | ||
|---|---|---|---|
| Fittings | Equipment | Total | |
| Cost | |||
| At 6 April 2020 | 3,883 | 4,533 | 8426 |
| Additions | 4,884 | 4,884 | |
| Disposals | |||
| At 5 Apnl 2021 | 6,777 | 4,533 | 13,310 |
| Depreciation | |||
| At 6 April 2020 | 778 | 907 | 1,685 |
| Charge for the year | 1,600 | 725 | 2,325 |
| Eliminated on disposal |
|||
| At 5 Apnl 2021 | 2,378 | 1,632 | 4,010 |
| Net Book Value | |||
| At 5 Apnl 2021 | 6,399 | 2,901 | 9,300 |
| At 5 Apnl 2020 | 3,115 | 3,626 | 6,741 |
| Unrestricted | Restricted | 2021 Total | 2020 Total | ||
|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||
| Trade debtors | 1,321 | 1,321 | 493 | ||
| Other | |||||
| 1,321 | 1,321 | 493 | |||
| Creditors: | Falling due within one year | ||||
| Unrestricted | Restricted | 2021 Total | 2020 Total | ||
| Funds | Funds | Funds | Funds | ||
| Trade creditors | 1,167 | 1,167 | 1,722 | ||
| Accrusis | 480 | 480 | 400 | ||
| Deposits | 1,100 | 1,100 | 1,300 | ||
| 2,747 | 2,747 | 3,422 |
| Statement ofFunds | |||||
|---|---|---|---|---|---|
| Brought | Incoming | Resources | Transfers | Carried | |
| Forward | Resources | Expended | In I (Out) | Forward | |
| High ceiling repairs | 5,000 | 5,000 | |||
| RESTRICTED FUNDS | 5,000 | 5,000 | |||
| DESIGNATED FUNDS | |||||
| General Funds |
11,305 | 55,000 | (34,409) | 31,896 | |
| UNRESTRICTED FUNDS | 11,305 | 55,000 | (34,409) | 31,896 | |
| TOTAL FUNDS | 16,305 | 55,000 | (34,409) | 36,896 |