| Receipts and Payments Ac |
coun | t for the | year ended 3 | 1 December 20 | 21 | |
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Notes | Unrestricted | Restricted | Total | Total | ||
| 6 | 6 | 6 | ||||
| Receipts Hire of Hall and Equipment Grants and Donations Fundraising, Activities and Events Income from Solar Panels Elecbtcity Refund Interest |
5,074 16,373 1,348 1,068 356 2 |
1960 | 5,074 18,333 1,348 1,068 356 2 |
6,016 15,709 825 1,067 361 8 |
||
| Total Receipts | 24.221 | 1,960 | 26,181 | 23,986 | ||
| Payments Repairs, maintenance and renewals Lighting and heating Water charges Insurance |
8,788 1,770 410 1,389 |
282 | 9,070 1,770 410 1,389 |
4,776 1,289 2,147 1,053 |
||
| Fundraising, Activities and Events Administration expenses Grants and Donations |
863 539 0 |
2509 427 60 |
3,372 966 60 |
982 221 293 |
||
| Legal costs Caretaker wages Bank charges |
644 0 54 |
644 0 54 |
750 120 36 |
|||
| 14,457 | 3,278 | 17.735 | 11.557 | |||
| Net ofReceipts and Payments | for | the Year | 9,764 | (1,318) | 8,446 | 12,319 |
| Transfers between Funds |
10 | 2,398 | (2,398) | |||
| Cash Funds at 1January | 31,126 | 5,410 | 36,536 | 24,217 | ||
| Cash Funds at 31 December | 43,288 | 1,694 | 44,982 | 36,536 |
| Statement ofAssets and |
Liabilities at 31 | December | 2021 | |
|---|---|---|---|---|
| Notes | 2021 | 2020 | ||
| E | ||||
| Cash Funds | ||||
| Current Account -Santander | 4,912 | 34,201 | ||
| Current Account - Unity Trust Deposit Account - Santander Cash in Hand |
Bank | 39,540 15 515 |
464 1,339 532 |
|
| As per Receipts and Payments | Account | 44,982 | 36,536 | |
| Other Current Assets and Libilities | ||||
| Debtors | 2 | 469 | 72 | |
| Receipts in Advance for Hall Hire and Events | 3 | (936) | (1,416) | |
| Net Current Assets/(Liabilities) | (467) | (1,344) |
| b) Assets held | by the Trust a | re wr | itten of | f in the year o | expenditure. | expenditure. | ||
|---|---|---|---|---|---|---|---|---|
| 6.Movement | in Funds | As at 01.01.21 |
Net Movement |
As at 31.12.21 |
||||
| Unrestricted | Funds | |||||||
| General | 31,126 | 12,162 | 43,288 | |||||
| Restricted Funds | ||||||||
| Big Lottery Grant Fund Comwall Rural Community |
Charity | 250 935 |
(250) (935) |
0 0 |
||||
| Comwall Comwall Tesco |
Communities Communities |
(1) (2) |
4,225 0 0 |
(4,163) 252 900 |
62 252 900 |
|||
| Parish Council - 100th | Anniversary | 0 | 0 | 0 | ||||
| Police Outreach | 0 | 480 | 480 | |||||
| 5,410 | 3,716) | 1,694 | ||||||
| Total Funds | 36,536 | 44,982 | ||||||
| Net movement in funds included |
in the | above are as | follows: | |||||
| Net | ||||||||
| ~Recei ts | ~Pa | ents | Transfers | Movement | ||||
| 5 | 5 | 6 | E' | |||||
| Unrestricted | Funds | |||||||
| General | 24,221 | 14,457 | 2,398 | 12,162 | ||||
| Restricted Funds | ||||||||
| Big Lottery Grant Fund Comwall Rural Community |
Charity | (250) (935) |
(250) (935) |
|||||
| Comwall Comwall Tesco |
Communities Communities |
(1) (2) |
360 1,000 |
2,538 60 80 |
(1,625) (48) (20) |
(4,163) 252 900 |
||
| Parish | Council - 100th | Anniversary | 600 | 600 | 0 | |||
| Police Outreach | 0 | 0 | 480 | 480 | ||||
| 1,960 | 3,278 | 2,398) | 3,716 | |||||
| Total Funds | 26,181 | 17,735 | 0 | 8,446 |
| 2021 | 2020 | 2020 | ||
|---|---|---|---|---|
| 6 | f | |||
| Telephone | &broadband | 427 | 0 | |
| Website | 144 | 144 | ||
| PRS licence | 221 | 0 | ||
| Other | 174 | 77 | ||
| 221 | ||||
| 8.Grants and Donations | ||||
| The following | grants and donations | were received: | ||
| 2021 | 2020 | |||
| Grants: | 6 | L' | ||
| COVID 19related | 16,097 | 11,334 | ||
| Comwall | Communities | 360 | 4,225 | |
| Tesco | 1,000 | 0 | ||
| Parish Council | 600 | 0 | ||
| Donations | 276 | |||
| 18,333 | 15,709 |
| Charity | Charity | Charity | Charity | ||
|---|---|---|---|---|---|
| 1110642 | 1187709 | 1187709 | Combined | ||
| fere-meir | fi&~rs-me ~er |
fgos~t-me | ~er | Total | |
| E | E | E | |||
| Total Receipts | 21,557 | 3,408 | 1,216 | 26,161 | |
| Total Payments | 15,796 | 514 | 1,425 | 17,735 | |
| Net Receipts/(Expenditure) | 5,761 | 2,894 | (209) | 6,446 | |
| Transfers | (37,000) | 37,000 | |||
| Net Movement of Funds | (31,23$) | 39,8$4 | (20$) | 8,446 |
| Charity | Charity | Funds | Combined | |||
|---|---|---|---|---|---|---|
| 1110642 | 1187709 | Transfer | Total | |||
| E | E | E | E | |||
| Total Receipts | 23,986 | 500 | (500) | 23,986 | ||
| Total Payments | 12,131 | 36 | (500) | 11,667 | ||
| Net Receipts/(Expenditure) | 11,855 | 464 | 0 | 12,319 | ||
| Nei Movement | of Funds | 11,855 | 12,319 | |||
| Total Funds brought | forward | 24,217 | 0 | 24,217 | ||
| Total Funda earned | forward | 38,072 | 38.538 |
| Charity | Charity | Combined | ||
|---|---|---|---|---|
| 1110842 | 1187709 | Total | ||
| E | E | E | ||
| Total Funds | 4,833 | 40,356 | 45,191 | |
| Represented | by | |||
| Unrestricted | Funds | 2,777 | 39,358 | 42,135 |
| Restricted | Funds | 2,056 | 1,000 | 3,056 |
| TotalFunds | 4,833 | 40,3SS | 45,1st |