| SORP | ||||
|---|---|---|---|---|
| reference | ||||
| Summary | ofthe purposes of | Para 1.17 | To promote the benefit of the inhabitants of |
|
| the charity as set out | in its | Churchdown and the neighbourhood |
||
| governing | document | (hereinafter called "the area of benefit") |
||
| without distinction of sex or political, religious |
||||
| or other opinions by Associating Voluntary |
||||
| Organisations or inhabitants, in a common |
||||
| effort to advance and provide facilities in the |
||||
| interests of social welfare for recreation and |
||||
| leisure time occupation with the object of |
||||
| improving the conditions of life for the said |
||||
| inhabitants. | ||||
| To establish a Community Centre (hereinafter |
||||
| called "the Centre" )and to manage and |
||||
| maintain such a centre for activities provided |
||||
| by the Association and its Constituent bodies in |
||||
| furtherance ofthe above objectives. |
||||
| Summary | ofthe main | activities | Para 1.17and | The following shows how the public benefit is |
| in relation | to those purposes | 1.19 | achieved. See also Section labelled | |
| for the public benefit, | in | "Achievements and Performance" |
||
| particular, | the activities, | |||
| projects or services identified | The Association has five sections, Panthers |
|||
| in the accounts. | Youth Football Team, three Art Groups, a Wine | |||
| Circle and a Bridge Club. |
| In addition, there are a number oflocal regular | In addition, there are a number oflocal regular | ||||||
|---|---|---|---|---|---|---|---|
| affiliated groups, including long-established |
|||||||
| groups such asthe Male Voice Choir, | |||||||
| Lacemakers, Patchwork and Quilters, Brownies, |
|||||||
| Guides, Age Concern, Tea Dances, Local History | |||||||
| Society, Churchdown Players, the |
|||||||
| Gloucestershire Short Mat Bowis Association, |
, | ||||||
| U3A, and the Ukulele Group. | |||||||
| Support is provided to several charitable |
|||||||
| groups helping the disadvantaged or |
|||||||
| recovering from illness. Organisations which |
|||||||
| hire the Centre on an ad hoc basis are charged | |||||||
| a commercialhire rate according totheir |
|||||||
| nature and the size oftheir business. More |
|||||||
| details are provided below in Section labelled |
|||||||
| "Achievements and Performance" |
|||||||
| Statement | confirming | whether | Para 1.18 | Trustees confirm that in making decisions and | |||
| the trustees | have had | regard | in the management ofthe Association and the |
||||
| to the guidance | issued | by the | Community Centre that they have complied |
||||
| Charity Commission | on public | fully with the objectives ofthe Constitution | |||||
| benefit | and also with the duty ofSection 4ofthe 2006 | ||||||
| Act with regard to public benefit. |
| You may c | hoo | se to | include furt | her statements w |
here relevant | about | : | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SORP | ||||||||||||
| reference | ||||||||||||
| The Association | does not | have | a | grant making | ||||||||
| Policy on | grant making | Para 1.38 | policy | |||||||||
| The Association | does not have | a | policy on | |||||||||
| Policy on | social investment | Para 1.38 | social investment | including | program | related | ||||||
| including | program | related | investment | |||||||||
| investment | ||||||||||||
| The Association | relies heavily | upon | volunteers | |||||||||
| to make up | any | sub committees | and | to run | the | |||||||
| Contribution | made | by | Para 1.38 | Sections | and | Affiliated | Groups | of | the | |||
| volunteers | Association. | The Entertainments |
Committee | |||||||||
| has 5 Association volunteers |
who arrange |
|||||||||||
| community | entertainments | in the Centre |
| SORP | |||
|---|---|---|---|
| reference | |||
| Examples of public benefit through usage of |
|||
| the facilities by business partners are in the | |||
| areas of:- | |||
| Summary of | the main | Period 1 | |
| achievements | ofthe charity, | Health Physical health through exercise |
|
| identifying the difference the |
Para 1.20 | including Yoga, Pilates, Line Dancing, Tai Chi, |
|
| charity's work has made to the | Active Strength and Balance, Where the Heart |
||
| circumstances | of its | Is, Affected by Cancer. | |
| beneficiaries | and any wider | Mental health through IYHS courses "Let's |
|
| benefits to society as a whole. | Talk, "Stress and Anxiety", "Mindfulness" and |
||
| "Low Mood". | |||
| Youth services | |||
| Brownies and Guides including Xmas Fair for |
|||
| Churchdown Girl Guiding |
|||
| Senior citizen services | |||
| Fortnightly lunches by Age Concern |
|||
| Speakers addressing a range of topics at |
|||
| meetings held by U3A, and Churchdown Wine |
|||
| Club. Having been launched by the CCA, the |
|||
| Churchdown U3A is now in its fifth year. |
|||
| Public Entertainments | |||
| Concerts by Churchdown Male Voice Choir. |
|||
| Gigs held by the Ukulele band | |||
| Churchdown Choral Society, Plays put on by |
|||
| Churchdown Players |
|||
| Events arranged by Entertainments Committee |
|||
| Chris The Hombre, a sell out resulting in a |
|||
| sizable donation to the Association | |||
| Art and Crafts | |||
| Public exhibitions by Churchdown Art Group |
|||
| and Patchwork and Quilters |
|||
| Period 2 | |||
| During the first lockdown in March 2020, the |
|||
| Community Centre was effectively mothballed. |
|||
| The Charity Trustees were successful in |
|||
| obtaining grants from the Local Authority, and |
|||
| to participate in the Government furlough |
|||
| scheme. | |||
| When the first lockdown was eased, the |
|||
| Trustees put in place procedures and practices, |
|||
| including special hire conditions, to ensure that |
|||
| the Community Centre met and retained Covid |
|||
| secure status and met all relevant Government |
|||
| guidelines. | |||
| Some activity was able to restart, principally |
|||
| those organised by business partners forclasses |
|||
| in Physical Health through exercise including |
|||
| Yoga, Pilates, Line Dancing, Tai Chi, Active |
| Strength and Balance, Where the Heart Is, and |
|---|
| Affected by Cancer. |
| Most of the Section and Affiliated groups |
| however, were not able to restart mainly due to |
| a reluctance ofelderly group members to meet |
| under the Community Centre Covid secure |
| special hire conditions, 2 metre spacial |
| separation rule. |
| Youth services, Senior Citizen's services, public |
| entertainments, Arts and Crafts also did not |
| restart. |
| With the introduction of more severe |
| Government rules in the latter part of 2020, |
| more disruption to the Centre usage occurred, |
| culminating in the lockdown in January 2021, |
| when the Community Centre was mothballed |
| again |
| Other achievements |
| Infrastructure |
| Period 1 |
| Continued to maintain Association premises as |
| attractive facilities to rent |
| Period 2 |
| During the first lockdown, the Trustees agreed |
| to carry out a significant change in the facilities |
| offered by the centre, by improving the toilet |
| provision, improved access to the Centre and |
| improving the natural light and ventilation ofan |
| underused area ofthe Centre. |
| Financial performance |
| Periods 1and 2 |
| The Trustees managed and planned in a |
| responsible manner, the CCA finances, so as to |
| carry out improvement works to bring areas of |
| the Centre up to date. The Trustees continued |
| to monitor the investment fund as reserve. |
| The Trustees continued to monitor monthly |
| Profit and Loss, comparing actual data with |
| forecast. |
| Although the trading environment during |
| Period 2 was extremely challenging, an |
| acceptable year-end financial position was |
| achieved, culminating in satisfactory externally |
| examined Annual Accounts. |
| Staff |
| Periods 1and 2 |
| After a review ofoffice work patterns, and |
| retirement of2 part time office personnel, |
| Trustees established a new single person office |
| role, with Office function expanded to allow a |
| degree of back-up to the Centre Manager role |
| Trustees | |
|---|---|
| Pediods 1and 2 | |
| The successful Management role by Officers of |
|
| the Association ensured the Centre operated |
|
| legally and with sound Governance. |
The |
| Trustees added a safeguarding policy to |
the |
| Community Association Governance Code. |
|
| The Charity recruited one new trustee. | |
| Trustees met regularly throughout the year |
and |
| maintained good attendance at Trustee |
|
| meetings, including using digital techniques |
|
| during the lockdown and restricted periods. |
|
| New Adjacent Surgery | |
| Continued successful relationship with |
new |
| adjacent Surgery with participation in |
the |
| Surgery Community Connection project |
| Achievements | against | ||
|---|---|---|---|
| objectives set | Para 1.41 | See section above | |
| Performance | offundraising | ||
| activities against objectives set | Para 1.41 | See section above |
| Review ofthe charity's | Review ofthe charity's | Review ofthe charity's | Para 1.21 | With Trustees careful financial management, | With Trustees careful financial management, |
|---|---|---|---|---|---|
| financial position |
at | the end of | despite the costs of a substantialadditional | ||
| the period | building improvements, a small profit was |
||||
| reported forthe 2019/2020 year | |||||
| Statement explaining |
the | Para 1.22 | Trustees confirmed the strategic reserve |
as a | |
| policy for holding | reserves | provision to cover unforeseen events, e.g. the |
|||
| stating why they | are | held | requirement for major building repairs |
or, | |
| during a difficult and unforeseen financial |
year, | ||||
| the ability to keep the Centre open for 12 |
|||||
| months. | |||||
| Amount ofreserves | held | Para 1.22 | The Investment Reserve was maintained at |
||
| approximately f70k |
| Reasons for | holding zero | Para 1.22 | Not applicable | |
|---|---|---|---|---|
| reserves | ||||
| Details offund materially | in | Para 1.24 | Not applicable | |
| deficit | ||||
| Explanation | ofany | |||
| uncertainties | about the charity | Para 1.23 | Not applicable | |
| continuing as a going concern |
| Additional | information | information | information | (optional) | ||
|---|---|---|---|---|---|---|
| You may choose to | include further | statements | where relevant about: | |||
| Trustees derived the Association's principal |
||||||
| source offunds through income streams from |
||||||
| The charity's | principal | sources | renting the Association facilities, as well as | |||
| offunds (including | any | donations, grants and minor funds from |
||||
| fundraising) | Para 1.47 | holding public concerts and dances. |
||||
| Defined in the CCA Governance code, policy |
||||||
| P4.07 | ||||||
| Investment | policy | and | The investment objective isto achieve a total |
|||
| objectives | including | any social | Para 1.46 | return ofincome and / or capital growth over | ||
| investment | policy adopted | the medium to long term which is in excess of | ||||
| the returns available from cash deposits- |
||||||
| while following a Low to Medium Risk |
||||||
| investment policy within a defined asset |
||||||
| allocation strategy |
| Description ofcharity's trusts: | Description ofcharity's trusts: | |||
|---|---|---|---|---|
| Type ofgoverning | document | Para 1.25 | Constitution | |
| How isthe charity | constituted? | Para 1.25 | Trustees began the legal work required to | |
| transfer the Association from unincorporated | ||||
| status to Charitable Incorporated |
Organisation | |||
| (CIO) status, but this was put on | hold during | |||
| Period 2ofthe reporting year |
| ou may choose to include | further | statements wh |
ere relevant about: |
|---|---|---|---|
| When first elected, Trustees are familiarised | |||
| with the Churchdown Community Association |
|||
| Policies and procedures | Constitution and Governance code, plus the |
||
| adopted for the induction | and | Charity Commission guidance CC3, "The |
|
| training oftrustees | Para 1.51 | essential trustee", | |
| The Association maintains regular contact with |
|||
| Relationship with any related |
Churchdown Parish Council through a non- |
||
| parties | Para 1.51 |
| Type of | Name | Address | ||
|---|---|---|---|---|
| adviser | ||||
| Banking | HSBC Bank pic | Gloucester Branch, The Cross, | Gloucester GL1 2AP | |
| Banking | Lloyd s | Eastgate Street (309348)Branch | ||
| Gloucester | ||||
| Solicitors | Tayntons | Solicitors | 8-12Clarence Street Gloucester GL1 1DZ | |
| Independent | Mitchells | Chartered | 41Rodney Road, Cheltenham, | GL59 1 H |
| examiner | Accountants |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Unrestricted | Toad | Total | |||
| INCOME AND ENDOWMENIS FROM | Notes | fund f |
funds 6 |
funds f, |
|
| Doaslions and legacies | 92,677 | 92,677 | 116255 | ||
| fnveslmeat mcome |
2 | (3,642) | (3A42) | 4,749 | |
| $9,035 | $9,035 | 121,004 | |||
| EXPENDITURE ON | |||||
| Raising fimds | 98396 | 9$,396 | 117311 | ||
| NET INCOME/(EXPENDITURE) | (9,361) | (9361) | 3,793 | ||
| RECONCILIATION OFFUMIS | |||||
| Total fimda brought forward | V61,153 | 1,152 | IA2,305 | 1258,512 | |
| TOTAL FUNDS CARRIED FORWARD | 1251,792 | 1,152 | 1~,944 | 1262,305 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Employees | 8 | 9 | ||
| No employees received rmohnneats | in excess of860,000. | |||
| COMPARATIVES FORTRESTATEMENT OFFINANCIAL | ACHVITIW | |||
| Umestricted | ||||
| fimdf | ||||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations snd legacies | 116~5 | 116455 | ||
| 4,749 | 4,749 | |||
| Tntal | 121,004 | 121,004 | ||
| EXPENDITURE ON | ||||
| Raising fimds | 117411 | 117411 | ||
| 3,793 | 3,793 | |||
| RECONCH JATION Olt FUNDS | ||||
| Total fends broaghtforwmd | 1357360 | 1,152 | 1~8412 | |
| TOTAL FUNDS CARRIED FORWARD | 1361,153 | 1,152 | 1362305 |
| Fixhues | ||||
|---|---|---|---|---|
| Freehold | sot! | |||
| f | Sttmgs E |
Totals 8 |
||
| COST | ||||
| At 1 October 2019 Additioas |
1,073,704 43323 |
202,573 14433 |
tgytb277 57,856 |
|
| At 30Septembm 2020 | 1,117,027 | 217,106 | 1334,133 | |
| DEPRECIATION | ||||
| AtIOcmber 2019 | 186,322 | 186,M2 | ||
| Charge foryear | 7,359 | 7359 | ||
| At 30September 2020 | 193,681 | 193,681 | ||
| NET BOOKVALUE | ||||
| At30September 2020 | 1,117,027 | 23,425 | 1,140,452 | |
| At30Seplcmdm 2019 | 1,073,704 | 16451 | 1,089,955 | |
| FIXEDASSETINVESTMENTS | ||||
| MARKET VALUE | ||||
| At 1October 2019 | 74,607 | |||
| Revaloatioos | (3,826) | |||
| At30September 2020 | 70.781 | |||
| NETBOOKVALUE | ||||
| At 30September 2020 | 70,781 | |||
| At30Scptembcr 2019 | 74,607 | |||
| There werc no iaveshneat | assets omside tbe UK | |||
| DEBTORS:AMOUNIS | FALLING DUEWITIIIN ONE YEAR | |||
| 2020 | 2019 | |||
| f | E | |||
| Trade debtors | 4418 | 12.828 | ||
| Other debtors | 7,645 | 2200 | ||
| PrePalmmats and acaaed |
Mcome | 3„451 | 3461 | |
| 15,614 | 18489 |
| CREDITO | RS:AMOUNTS | FALLING DUE WITIHN ONE YEAR | |||
|---|---|---|---|---|---|
| 2020 | 2019 f |
||||
| Trek reditors |
591 | 944 | |||
| Taxatioa aml social security | 753 | 3327 | |||
| Other crtsgtom | 6,609 | 5,101 | |||
| 7P$3 | 9972 | ||||
| 10. | CREDITORS: AMOUNTS FALLING DUEAFIXRMORE THAN ONE YEAR | ||||
| 2020 | 2019 | ||||
| 6 | f | ||||
| Bark loans | (soenote II) | 29,000 | |||
| 11. | LOANS | ||||
| An analysis | ofthe matmity ofloans is given below: | ||||
| 2020 | 2019 | ||||
| f | |||||
| Amomus Sdling between one snd two years: Bsnb loans -!-2years |
|||||
| 12. | MOVEMENT IN FUNDS | ||||
| Net | |||||
| At | reovclnent | At | |||
| 1/10/19 f |
in fuads f |
3I9/20 f |
|||
| Unrestrlckd | fangs | ||||
| Geaeral fund | 1461,153 | (9,361) | 1~1,792 | ||
| Restricted Smds | |||||
| Chair Fund | 1,152 | 1,152 | |||
| TOTAL FUNDS | 1~305 | (9,361) | 135L944 | ||
| Nct movement | in fimds, included | in tbcabove mc asfollows: | |||
| Movemeat | |||||
| in fimds | |||||
| f | |||||
| (98396) | (9,361) | ||||
| TOTAL FUNDS | 89,035 | (98396) | (9861) |
| Net | |||||
|---|---|---|---|---|---|
| At | movcmeat | At | |||
| 1/10/18 | m funds | 30/9/19 | |||
| f | f | ||||
| Unrestricted | funds | ||||
| General fund | 1~7&360 | 3,793 | 1261,153 | ||
| Restricted feeds | |||||
| Chair Fund | 1,152 | 1.152 | |||
| 1358412 | 3,793 | ||||
| ~e | net movement | in funds, mctuded m dw chose sre asfollows: | |||
| Resources | Moveumm | ||||
| expended | m funds f |
||||
| 121,004 | (117411) | 3,793 | |||
| 121,004 | (117311) | 3,793 | |||
| Acurrent year | 12months eedprior year 12months combined position isas | follows: | |||
| At | At | ||||
| 1/10/18 | 30/9/20 | ||||
| (5,568) | 1&1.792 | ||||
| 1,152 | 1,152 | ||||
| 1258412 | (5468) | 1452,944 | |||
| Acmmnt year | 12moatbs snd | prior ycsr 12months ewnbincd net movcmeot | in funds, htchtdcd | mtbc above srcasfoBows: | |
| 210,039 | (215,607) | (5468) | |||
| TOTAL FUNDS | 210,039 | (215,607) | (5,568) |
| ETAILXD | NT Oli' FIN | CIAL A | S | ||||||
|---|---|---|---|---|---|---|---|---|---|
| m | 020 | ||||||||
| 2020 f, |
2019f | ||||||||
| Donations aad legacies | |||||||||
| Dmmtions Coveasnted Pmgts |
Som CCASC | 5,139 5,445 |
6,006 285 |
||||||
| Govcmmem Grant |
24~8 | ||||||||
| McmbmshW fees HsH Booldngs md |
Rent | 1,452 43,133 |
1,852 8~ |
||||||
| Shittle alley | 207 | ||||||||
| Reaml iacome | 12,750 | 25406 | |||||||
| Miscclhmeous income |
300 | ||||||||
| 92,677 | 116~5 | ||||||||
| laveetment lacsme |
|||||||||
| Other Sxedasset invnn -PB laasest receivable - tnaliog |
O,826) 184 |
4,607 142 |
|||||||
| I3,642) | 4,749 | ||||||||
| Total tncomtsg resomces | 89,035 | 121,004 | |||||||
| Rulslslg decadent | ond tcgoctm | ||||||||
| Wages | 43,016 | 52,580 | |||||||
| Pensions | 368 | ||||||||
| Rates snd water | 3,765 | 2,955 | |||||||
| lnsunmee | 3,063 | 2962 | |||||||
| Light md hest | 10,693 | 14,062 | |||||||
| Telephone | 1,796 | 1490 | |||||||
| Suadrics | 101 | 7 | |||||||
| Otgce sdmhdsumon | costs | 4,090 | 35121 | ||||||
| Classing snd lsumhy | 3,124 | 4,179 | |||||||
| Performing Rights Sodmy |
1,0M | 749 | |||||||
| Repahs and aiatauum Gmmuh maintensace k rent |
1,127 945 |
5,124 2rt43 |
|||||||
| Tmveging | 3 | 138 | |||||||
| Premhm expenses |
11,027 | 16386 | |||||||
| Pixtures aod Sttings | depremction | 7,359 | 5300 | ||||||
| 91,493 | 113,130 | ||||||||
| Other trading ncthdttes | |||||||||
| Bsddebts | 43 | ||||||||
| Support costs | |||||||||
| Management | |||||||||
| Pmfessioml fees |
3,319 | 793 | |||||||
| 1,029 | 770 | ||||||||
| Gcvernaace cosh | |||||||||
| Accounnmcy snd legal fees |
2412 | 2/18 |
| 2020 | 2019 |
|---|---|
| 6 | |
| 98396 | 117411 |
| (9361) | 3,793 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Unrestricted | Toad | Total | |||
| INCOME AND ENDOWMENIS FROM | Notes | fund f |
funds 6 |
funds f, |
|
| Doaslions and legacies | 92,677 | 92,677 | 116255 | ||
| fnveslmeat mcome |
2 | (3,642) | (3A42) | 4,749 | |
| $9,035 | $9,035 | 121,004 | |||
| EXPENDITURE ON | |||||
| Raising fimds | 98396 | 9$,396 | 117311 | ||
| NET INCOME/(EXPENDITURE) | (9,361) | (9361) | 3,793 | ||
| RECONCILIATION OFFUMIS | |||||
| Total fimda brought forward | V61,153 | 1,152 | IA2,305 | 1258,512 | |
| TOTAL FUNDS CARRIED FORWARD | 1251,792 | 1,152 | 1~,944 | 1262,305 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Employees | 8 | 9 | ||
| No employees received rmohnneats | in excess of860,000. | |||
| COMPARATIVES FORTRESTATEMENT OFFINANCIAL | ACHVITIW | |||
| Umestricted | ||||
| fimdf | ||||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations snd legacies | 116~5 | 116455 | ||
| 4,749 | 4,749 | |||
| Tntal | 121,004 | 121,004 | ||
| EXPENDITURE ON | ||||
| Raising fimds | 117411 | 117411 | ||
| 3,793 | 3,793 | |||
| RECONCH JATION Olt FUNDS | ||||
| Total fends broaghtforwmd | 1357360 | 1,152 | 1~8412 | |
| TOTAL FUNDS CARRIED FORWARD | 1361,153 | 1,152 | 1362305 |
| Fixhues | ||||
|---|---|---|---|---|
| Freehold | sot! | |||
| f | Sttmgs E |
Totals 8 |
||
| COST | ||||
| At 1 October 2019 Additioas |
1,073,704 43323 |
202,573 14433 |
tgytb277 57,856 |
|
| At 30Septembm 2020 | 1,117,027 | 217,106 | 1334,133 | |
| DEPRECIATION | ||||
| AtIOcmber 2019 | 186,322 | 186,M2 | ||
| Charge foryear | 7,359 | 7359 | ||
| At 30September 2020 | 193,681 | 193,681 | ||
| NET BOOKVALUE | ||||
| At30September 2020 | 1,117,027 | 23,425 | 1,140,452 | |
| At30Seplcmdm 2019 | 1,073,704 | 16451 | 1,089,955 | |
| FIXEDASSETINVESTMENTS | ||||
| MARKET VALUE | ||||
| At 1October 2019 | 74,607 | |||
| Revaloatioos | (3,826) | |||
| At30September 2020 | 70.781 | |||
| NETBOOKVALUE | ||||
| At 30September 2020 | 70,781 | |||
| At30Scptembcr 2019 | 74,607 | |||
| There werc no iaveshneat | assets omside tbe UK | |||
| DEBTORS:AMOUNIS | FALLING DUEWITIIIN ONE YEAR | |||
| 2020 | 2019 | |||
| f | E | |||
| Trade debtors | 4418 | 12.828 | ||
| Other debtors | 7,645 | 2200 | ||
| PrePalmmats and acaaed |
Mcome | 3„451 | 3461 | |
| 15,614 | 18489 |
| CREDITO | RS:AMOUNTS | FALLING DUE WITIHN ONE YEAR | |||
|---|---|---|---|---|---|
| 2020 | 2019 f |
||||
| Trek reditors |
591 | 944 | |||
| Taxatioa aml social security | 753 | 3327 | |||
| Other crtsgtom | 6,609 | 5,101 | |||
| 7P$3 | 9972 | ||||
| 10. | CREDITORS: AMOUNTS FALLING DUEAFIXRMORE THAN ONE YEAR | ||||
| 2020 | 2019 | ||||
| 6 | f | ||||
| Bark loans | (soenote II) | 29,000 | |||
| 11. | LOANS | ||||
| An analysis | ofthe matmity ofloans is given below: | ||||
| 2020 | 2019 | ||||
| f | |||||
| Amomus Sdling between one snd two years: Bsnb loans -!-2years |
|||||
| 12. | MOVEMENT IN FUNDS | ||||
| Net | |||||
| At | reovclnent | At | |||
| 1/10/19 f |
in fuads f |
3I9/20 f |
|||
| Unrestrlckd | fangs | ||||
| Geaeral fund | 1461,153 | (9,361) | 1~1,792 | ||
| Restricted Smds | |||||
| Chair Fund | 1,152 | 1,152 | |||
| TOTAL FUNDS | 1~305 | (9,361) | 135L944 | ||
| Nct movement | in fimds, included | in tbcabove mc asfollows: | |||
| Movemeat | |||||
| in fimds | |||||
| f | |||||
| (98396) | (9,361) | ||||
| TOTAL FUNDS | 89,035 | (98396) | (9861) |
| Net | |||||
|---|---|---|---|---|---|
| At | movcmeat | At | |||
| 1/10/18 | m funds | 30/9/19 | |||
| f | f | ||||
| Unrestricted | funds | ||||
| General fund | 1~7&360 | 3,793 | 1261,153 | ||
| Restricted feeds | |||||
| Chair Fund | 1,152 | 1.152 | |||
| 1358412 | 3,793 | ||||
| ~e | net movement | in funds, mctuded m dw chose sre asfollows: | |||
| Resources | Moveumm | ||||
| expended | m funds f |
||||
| 121,004 | (117411) | 3,793 | |||
| 121,004 | (117311) | 3,793 | |||
| Acurrent year | 12months eedprior year 12months combined position isas | follows: | |||
| At | At | ||||
| 1/10/18 | 30/9/20 | ||||
| (5,568) | 1&1.792 | ||||
| 1,152 | 1,152 | ||||
| 1258412 | (5468) | 1452,944 | |||
| Acmmnt year | 12moatbs snd | prior ycsr 12months ewnbincd net movcmeot | in funds, htchtdcd | mtbc above srcasfoBows: | |
| 210,039 | (215,607) | (5468) | |||
| TOTAL FUNDS | 210,039 | (215,607) | (5,568) |
| ETAILXD | NT Oli' FIN | CIAL A | S | ||||||
|---|---|---|---|---|---|---|---|---|---|
| m | 020 | ||||||||
| 2020 f, |
2019f | ||||||||
| Donations aad legacies | |||||||||
| Dmmtions Coveasnted Pmgts |
Som CCASC | 5,139 5,445 |
6,006 285 |
||||||
| Govcmmem Grant |
24~8 | ||||||||
| McmbmshW fees HsH Booldngs md |
Rent | 1,452 43,133 |
1,852 8~ |
||||||
| Shittle alley | 207 | ||||||||
| Reaml iacome | 12,750 | 25406 | |||||||
| Miscclhmeous income |
300 | ||||||||
| 92,677 | 116~5 | ||||||||
| laveetment lacsme |
|||||||||
| Other Sxedasset invnn -PB laasest receivable - tnaliog |
O,826) 184 |
4,607 142 |
|||||||
| I3,642) | 4,749 | ||||||||
| Total tncomtsg resomces | 89,035 | 121,004 | |||||||
| Rulslslg decadent | ond tcgoctm | ||||||||
| Wages | 43,016 | 52,580 | |||||||
| Pensions | 368 | ||||||||
| Rates snd water | 3,765 | 2,955 | |||||||
| lnsunmee | 3,063 | 2962 | |||||||
| Light md hest | 10,693 | 14,062 | |||||||
| Telephone | 1,796 | 1490 | |||||||
| Suadrics | 101 | 7 | |||||||
| Otgce sdmhdsumon | costs | 4,090 | 35121 | ||||||
| Classing snd lsumhy | 3,124 | 4,179 | |||||||
| Performing Rights Sodmy |
1,0M | 749 | |||||||
| Repahs and aiatauum Gmmuh maintensace k rent |
1,127 945 |
5,124 2rt43 |
|||||||
| Tmveging | 3 | 138 | |||||||
| Premhm expenses |
11,027 | 16386 | |||||||
| Pixtures aod Sttings | depremction | 7,359 | 5300 | ||||||
| 91,493 | 113,130 | ||||||||
| Other trading ncthdttes | |||||||||
| Bsddebts | 43 | ||||||||
| Support costs | |||||||||
| Management | |||||||||
| Pmfessioml fees |
3,319 | 793 | |||||||
| 1,029 | 770 | ||||||||
| Gcvernaace cosh | |||||||||
| Accounnmcy snd legal fees |
2412 | 2/18 |
| 2020 | 2019 |
|---|---|
| 6 | |
| 98396 | 117411 |
| (9361) | 3,793 |