| Restricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||
| Note | 2021 | 2021 | 2021 | 2020 | ||
| Incoming resources | ||||||
| Branch share ofNational collection Subscriptions and donations Collecting boxes |
24,5]8 25,234 263 |
24,518 25,234 263 |
24,551 24,556 435 |
|||
| Rehoming Bank interest Sale ofgoods |
15,076 72 97 |
15,076 72 97 |
22,820 340 752 |
|||
| Other income | 4,715 | 4,715 | 5,586 | |||
| Total incoming resources |
69,975 | 69975 | 79,040 | |||
| Resources expended | ||||||
| A) Animal Welfare | ||||||
| Hardship cases Rehoming animals Fostering expenses Advertising |
1,196 37,568 6,372 50 |
1,196 37,568 6,372 50 |
1,198 48,813 6,543 |
|||
| Donations | 500 | 500 | ||||
| 45,686 | 45,686 | 56,554 |
| Restricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||||
| 2021 | 2021 | 202] | 2020 | |||||
| Note | ||||||||
| B) Branch administration | ||||||||
| Independent examination |
850 | 850 | 850 | |||||
| Telephone | 90 | 90 | ||||||
| Insurance | 524 | 524 | 524 | |||||
| Sundry expenses | 3,858 | 3,858 | 1,524 | |||||
| Bank charges | 269 | 269 | 82 | |||||
| Stationery and |
printing | 836 | 836 | 406 | ||||
| Storage | 4,198 | 4,198 | 1,900 | |||||
| RSPCA goods | 237 | 237 | 673 | |||||
| Administration | wages | 14,632 | 14,632 | 14,248 | ||||
| Pension costs | 439 | 439 | 428 | |||||
| 25,933 | 25,933 | 20,635 | ||||||
| C) Payments | to RSPCA, | HQ | ||||||
| Branch Contribution | (1,811) | (1,811) | 12,141 | |||||
| Total resources expended | 69,808 | 69,808 | 89,330 | |||||
| Net incoming/(outgoing) | resources | 167 | 167 | (10,290) | ||||
| for the year | ||||||||
| Gain/(loss) on |
revaluation | ofinvestments | 24,052 | 24,052 | 12,331 | |||
| Transfer to designated | funds | |||||||
| Transfer to restricted funds |
||||||||
| Net movement | in funds | 24,219 | 24,219 | 2,041 | ||||
| Fund balances | brought | forward | 208,813 | 208,813 | 206,772 | |||
| Fund balances | carried | forward | 233,032 | 233,032 | 208,8]3 |
| 202] | 2020 | |||||
|---|---|---|---|---|---|---|
| Current assets | ||||||
| Stock | 258 | 348 | ||||
| VAT Debtor | 1,664 | 1,810 | ||||
| Charities Official Investment |
Fund | 162,405 | 138,352 | |||
| Cash at bank | and in | hand | 70,079 | 69,153 | ||
| 234,406 | 209,663 | |||||
| Creditors: amounts | falling | due within | one year | |||
| Accruals | 1,374 | 850 | ||||
| Net assets | 233,032 | 208,813 | ||||
| Fund balances | ||||||
| Unrestricted | funds | 233,032 | 208,813 | |||
| Total funds | 233,032 | 208,813 |
| 2021 | 2020 | |
|---|---|---|
| Other Dog Shows | 88 | |
| Sundry | 454 | |
| Regional board grant |
I,900 | |
| Other fairs | 563 | |
| Pets at home | 229 | |
| Facebook sales | 2,164 | 4,903 |
| 4,715 | 5,586 |
| 3. | Hardship | Hardship | eases | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| f. | |||||
| Veterinary | fees | l,i96 | 1,198 | ||
| 4. Rehoming |
|||||
| 2021 | 2020 | ||||
| Veterinary | fees | 29,415 | 37,352 | ||
| Animal boarding |
charges | 7,920 | 11,461 | ||
| Volunteer | expenses | 233 | |||
| 37,568 | 48,813 | ||||
| Sundry expenses | |||||
| 2021 | 2020 | ||||
| Animal treatments |
240 | 340 | |||
| Fuel | 520 | ||||
| Expenses | 713 | 97 | |||
| irrecoverable VAT |
899 | ||||
| Fairs | 65 | 10 | |||
| VAT return fee | 50 | ||||
| Miscellaneous | 1,121 | 740 | |||
| Just Giving | subscriptions | 216 | 216 | ||
| Bowdon Community | Association | 34 | 18 | ||
| Incubators | (Ashleigh | Vet Centre and Others) | 103 | ||
| 3,858 | 1,524 |
| 6, | Employees | ||||
|---|---|---|---|---|---|
| There | was | one employee | in the year, an administrator, | ||
| Total | staff | costs for the | year were f14,632(2020:Z!4,248). | ||
| Independent | examination | 2021 | 2020 | ||
| Independent | examiner's fee |
850 | 850 | ||
| Expenses paid to Trustees |
| Restricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||
| Note | 2021 | 2021 | 2021 | 2020 | ||
| Incoming resources | ||||||
| Branch share ofNational collection Subscriptions and donations Collecting boxes |
24,5]8 25,234 263 |
24,518 25,234 263 |
24,551 24,556 435 |
|||
| Rehoming Bank interest Sale ofgoods |
15,076 72 97 |
15,076 72 97 |
22,820 340 752 |
|||
| Other income | 4,715 | 4,715 | 5,586 | |||
| Total incoming resources |
69,975 | 69975 | 79,040 | |||
| Resources expended | ||||||
| A) Animal Welfare | ||||||
| Hardship cases Rehoming animals Fostering expenses Advertising |
1,196 37,568 6,372 50 |
1,196 37,568 6,372 50 |
1,198 48,813 6,543 |
|||
| Donations | 500 | 500 | ||||
| 45,686 | 45,686 | 56,554 |
| Restricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||||
| 2021 | 2021 | 202] | 2020 | |||||
| Note | ||||||||
| B) Branch administration | ||||||||
| Independent examination |
850 | 850 | 850 | |||||
| Telephone | 90 | 90 | ||||||
| Insurance | 524 | 524 | 524 | |||||
| Sundry expenses | 3,858 | 3,858 | 1,524 | |||||
| Bank charges | 269 | 269 | 82 | |||||
| Stationery and |
printing | 836 | 836 | 406 | ||||
| Storage | 4,198 | 4,198 | 1,900 | |||||
| RSPCA goods | 237 | 237 | 673 | |||||
| Administration | wages | 14,632 | 14,632 | 14,248 | ||||
| Pension costs | 439 | 439 | 428 | |||||
| 25,933 | 25,933 | 20,635 | ||||||
| C) Payments | to RSPCA, | HQ | ||||||
| Branch Contribution | (1,811) | (1,811) | 12,141 | |||||
| Total resources expended | 69,808 | 69,808 | 89,330 | |||||
| Net incoming/(outgoing) | resources | 167 | 167 | (10,290) | ||||
| for the year | ||||||||
| Gain/(loss) on |
revaluation | ofinvestments | 24,052 | 24,052 | 12,331 | |||
| Transfer to designated | funds | |||||||
| Transfer to restricted funds |
||||||||
| Net movement | in funds | 24,219 | 24,219 | 2,041 | ||||
| Fund balances | brought | forward | 208,813 | 208,813 | 206,772 | |||
| Fund balances | carried | forward | 233,032 | 233,032 | 208,8]3 |
| 202] | 2020 | |||||
|---|---|---|---|---|---|---|
| Current assets | ||||||
| Stock | 258 | 348 | ||||
| VAT Debtor | 1,664 | 1,810 | ||||
| Charities Official Investment |
Fund | 162,405 | 138,352 | |||
| Cash at bank | and in | hand | 70,079 | 69,153 | ||
| 234,406 | 209,663 | |||||
| Creditors: amounts | falling | due within | one year | |||
| Accruals | 1,374 | 850 | ||||
| Net assets | 233,032 | 208,813 | ||||
| Fund balances | ||||||
| Unrestricted | funds | 233,032 | 208,813 | |||
| Total funds | 233,032 | 208,813 |
| 2021 | 2020 | |
|---|---|---|
| Other Dog Shows | 88 | |
| Sundry | 454 | |
| Regional board grant |
I,900 | |
| Other fairs | 563 | |
| Pets at home | 229 | |
| Facebook sales | 2,164 | 4,903 |
| 4,715 | 5,586 |
| 3. | Hardship | Hardship | eases | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| f. | |||||
| Veterinary | fees | l,i96 | 1,198 | ||
| 4. Rehoming |
|||||
| 2021 | 2020 | ||||
| Veterinary | fees | 29,415 | 37,352 | ||
| Animal boarding |
charges | 7,920 | 11,461 | ||
| Volunteer | expenses | 233 | |||
| 37,568 | 48,813 | ||||
| Sundry expenses | |||||
| 2021 | 2020 | ||||
| Animal treatments |
240 | 340 | |||
| Fuel | 520 | ||||
| Expenses | 713 | 97 | |||
| irrecoverable VAT |
899 | ||||
| Fairs | 65 | 10 | |||
| VAT return fee | 50 | ||||
| Miscellaneous | 1,121 | 740 | |||
| Just Giving | subscriptions | 216 | 216 | ||
| Bowdon Community | Association | 34 | 18 | ||
| Incubators | (Ashleigh | Vet Centre and Others) | 103 | ||
| 3,858 | 1,524 |
| 6, | Employees | ||||
|---|---|---|---|---|---|
| There | was | one employee | in the year, an administrator, | ||
| Total | staff | costs for the | year were f14,632(2020:Z!4,248). | ||
| Independent | examination | 2021 | 2020 | ||
| Independent | examiner's fee |
850 | 850 | ||
| Expenses paid to Trustees |