| Unrestricted | Restricted | Endowment | Total | Prior year | |||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | total funds | |||||
| Income and endowments | from: | ||||||||
| Donations and legacies Income from charitable activities |
51,523 | 51,523 | 23,360 | ||||||
| Other income | |||||||||
| Total income | 51,523 | 51,523 | 23,360 | ||||||
| Expenditure on: |
|||||||||
| Expenditure on charitable Other expenditure Total expenditure |
activities | 23,074 1,255 24,330 |
23,074 1,255 24,330 |
23,509 1,277 24,787 |
|||||
| Gains Ilosses on investment | assets | ||||||||
| Net income I(expenditure) transfer |
resources before | 27,193 | 27,193 | (1,426) | |||||
| Transfers | |||||||||
| Gross transfers between Gross transfers between Other recognised gains |
funds - in funds - out Ilosses |
2,500 (2,500) |
|||||||
| Gains on revaluation, fixed |
assets, charity's | own use | |||||||
| Net movement in funds |
27,193 | 27,193 | (1,426) | ||||||
| Total funds brought forward |
2,013 | 2,013 | 3,439 | ||||||
| Total funds carried forward | 29,206 | 29,206 | 2,013 | ||||||
| Represented by |
|||||||||
| Unrestricted | |||||||||
| General fund |
29,206 | 29,206 | 2,013 | ||||||
| Restricted | |||||||||
| Projects |
| lass and code | Descri tion |
2021 | 2020 |
|---|---|---|---|
| Current assets | |||
| 4CA002 | First Direct - Current Account | 620 | 485 |
| 4CA003 | Halifax - Credit Card | (2,065) | (2,155) |
| 4CA005 | Cash - Local Currency | 2,307 | |
| 4CA006 | Co-operative - Current Account |
27,722 | 7,064 |
| Z05 | Accounts Receivable | 622 | |
| Total Current assets | 29,207 | 5,394 | |
| Liabilities | |||
| 6699 | Agency collections | ||
| Z04 | Accounts Payable | 3,380 | |
| Total Liabilities | 3,380 | ||
| Net Asset surplus(deficit) | 29,206 | 2,013 | |
| Reserves | |||
| Excess / (deficit) to date | 27,193 | (16,972) | |
| Z01 | Starting balances | 2,013 | 18,986 |
| Total Reserves | 29,206 | 2,013 | |
| Represented by funds |
|||
| Unrestricted | 29,206 | 2,013 | |
| Designated | |||
| Restricted | |||
| Endowment | |||
| Total | 29,206 | 2,013 |
| und movement | by type | ||||||
|---|---|---|---|---|---|---|---|
| 0 enin | Incomin | Out oin | Transfers | Gains/losses | Closin | ||
| Projects - Projects | |||||||
| Restricted | |||||||
| Sub-total for Projects | |||||||
| General - General fund | |||||||
| Unrestricted | 2,013 | 51 523 | 24,330 | 29,206 | |||
| Sub-total for General | 2,013 | 51,523 | 24,330 | 29,206 | |||
| Grand total | 2,013 | 51 523 | 24,330 | 29,206 |
| Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | ~Desi nnted | Restricted | 202t | 2020 | ||||||
| INCOME AND ENDOWMENTS | ||||||||||
| Donations and legacies |
||||||||||
| Donations Rec'd |
49,589 | 49,589 | 21,954 | |||||||
| Gift Aid Reclaim | 1,934 | 1,934 | 1,406 | |||||||
| Total | 51,523 | 51,523 | 23,360 | |||||||
| Income from charitable | activities | |||||||||
| Visiting Teams | ||||||||||
| Total | ||||||||||
| Other income | ||||||||||
| Book Sales | ||||||||||
| Total | ||||||||||
| INCOME TOTAL | 51,523 | 51,523 | 23,360 | |||||||
| EXPENDITURE | ||||||||||
| Expenditure on charitable |
activities | |||||||||
| Project Costs - Dream House - Supplies | 8,310 | 8,310 | 8,545 | |||||||
| Project Costs - Estate Management | 1,827 | 1,827 | 3,583 | |||||||
| Project Costs - Family 8 | Children | Support | 2,259 | 2,259 | 3,124 | |||||
| Project Costs - Office | 184 | 184 | 242 | |||||||
| Project Costs - Property | - Materials | 408 | 408 | 1,081 | ||||||
| Project Costs - Purchases | 8 | Equipment | 6,196 | 6,196 | 1,463 | |||||
| Project Costs - Statutory | fees | 139 | 139 | 199 | ||||||
| Project Costs - Utilities | 2,603 | 2,603 | 2,836 | |||||||
| Project Costs- Vehicles | 1,148 | 1,148 | 2,436 | |||||||
| Total | 23,074 | 23,074 | 23,509 | |||||||
| Other expenditure | ||||||||||
| Bank Charges | 742 | 742 | 761 | |||||||
| Trustee Insurance | 258 | 258 | 258 | |||||||
| Software fees | 255 | 255 | 258 | |||||||
| Total | 1,255 | 1,255 | 1,277 | |||||||
| EXPENDITURE TOTAL | 24,330 | 24,330 | 24,787 | |||||||
| GRAND TOTAL | 27,193 | 27,193 | -1,426 |