| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||
| Notes | E | ||||
| INCOMING RESOURCES | |||||
| Incoming resources from | |||||
| charitable activities: |
|||||
| Operation of Community |
|||||
| Centre | 8,809 | 8,809 | 35,259 | ||
| Incoming resources from |
|||||
| Generated Funds: |
|||||
| Fundraising activities Donations |
2,244 1,681 |
2,244 1,681 |
7,852 | ||
| Other income | 54,367 | 54,367 | |||
| Total incoming resources |
67,101 | 67,101 | 43,111 | ||
| RESOURCES EXPENDED | |||||
| Charitable activities: |
|||||
| Operation ofCommunity |
|||||
| Centre Cost ofgenerating funds: |
48,297 | 48,297 | 56,028 | ||
| Fundraising activities |
1,771 | 1,771 | 3,580 | ||
| Total resources expended | 50,068 | 50,068 | 59,608 | ||
| Net outgoing resources |
17,033 | 17,033 | (16,497) | ||
| Fund balances at 31 March 2020 | 255,585 | 255,585 | 272,082 | ||
| Funds balance at 31 March 2021 | 272,618 | 272,618 | 255,585 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | E | E | ||||||
| Fixed Assets | ||||||||
| Tangible assets | 201,854 | 210,652 | ||||||
| Current Assets | ||||||||
| Debtors | 45,540 | 36,078 | ||||||
| Cash at bank | and | in hand | 28,036 | 11,309 | ||||
| 73,576 | 47,387 | |||||||
| Current Liabilities |
||||||||
| Creditors: Amounts | falling due within | one year | 9 | 2,812 | 2,454 | |||
| Total Assets | Less | Current Liabilities | 272,618 | 255,585 | ||||
| Represented | by: | |||||||
| Unrestricted funds: |
||||||||
| General | 10 | 11,427 | (5,606) | |||||
| Designated | 10 | 8,937 | 8,937 | |||||
| Restricted funds |
10 | 252,254 | 252,254 | |||||
| Total Funds | 272,618 | 255,585 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| 6 | f | |||
| Membership | fees | 3,021 | 7,629 | |
| Sporting Hall hire |
activities | 2,662 3,126 |
13,118 14,512 |
|
| 8,809 | 35,259 |
| 2021 | 2020 | ||
|---|---|---|---|
| E | |||
| Tokens | 660 | 3,965 | |
| Village journal Sundry fundraising |
and receipts | 905 679 |
2,739 1,148 |
| 2,244 | 7,852 | ||
| Donations -St Faiths Social Club |
|||
| Other Donations | 1,681 | ||
| THER INCOME | |||
| 2021 | 2020 | ||
| 6 | E | ||
| Hire ofcar park | 3,600 | ||
| Furlough grants |
10,910 | ||
| Council emergency | Covid grants | 39,857 | |
| 54,367 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Wages | 17,279 | 18,118 | |||
| Repairs and | maintenance | 3,987 | 4,650 | ||
| Repairs to property | 2,192 | 1,601 | |||
| Rates | 1,057 | 4,892 | |||
| Light and heat | 4,501 | 6,315 | |||
| Insurance and licences |
3,906 | 4,578 | |||
| Post and stationery | 91 | 208 | |||
| Independent | examination | 1,150 | 1,150 | ||
| Other financial services | 1,564 | 914 | |||
| Bookkeeping | 3,600 | 3,600 | |||
| Legal and professional | fees | 114 | |||
| Sundry | 172 | 245 | |||
| Depreciation | 8,798 | 9,643 | |||
| 48,297 | 56,028 | ||||
| The costs associated | with fundraising | were as follows:- | |||
| Fundraising | |||||
| Village journal | 1,771 | 3,421 | |||
| Sundry | 159 | ||||
| 1,771 | 3,580 |
| Land & | Fixtures & | |||
|---|---|---|---|---|
| Buildings | Equipment | Total | ||
| 8 | E | |||
| Cost | ||||
| 1 April 2020 | 270,734 | 104,945 | 375,679 | |
| Additions | ||||
| 31 March 2021 | 270,734 | 104,945 | 375,679 | |
| Depreciation | ||||
| 1 April 2020 | 76,981 | 88,046 | 165,027 | |
| Charge for the year | 5,417 | 3,381 | 8,798 | |
| 31 March 2021 | 82,398 | 91,427 | 173,825 | |
| Net book amount | ||||
| 31 March 2021 | 188,336 | 13,518 | 201,854 | |
| 31 March 2020 | 193,753 | 16,899 | 210,652 | |
| 8. | DEBTORS | |||
| 2021 E |
2020f | |||
| Amount due from St Faiths Centre Social Club |
45,540 | 36,078 | ||
| 45,540 | 36,078 | |||
| 9. | CREDITORS | |||
| 2021 | 2020 | |||
| F | K | |||
| Trade creditors | 809 | 619 | ||
| Social security and other tax Accruals |
585 1,418 |
455 1,380 |
||
| 2,812 | 2,454 |
| Outgoing | |||||
|---|---|---|---|---|---|
| Resources | |||||
| At | Incoming | & | At | ||
| 01/04/20 f |
Resources | transfers | 31/03/21 K |
||
| Unrestricted | funds: | ||||
| General funds | (5,606) | 67,101 | (50,068) | 11,427 | |
| Designated | funds | 8,937 | 8,937 | ||
| Restricted funds: | |||||
| Capital funds | 250,000 | 250,000 | |||
| Multi Sport | Surface fund | 2,254 | 2,254 | ||
| 255 585 | 67,101 | ~50,068 | 272.618 |
| ANALY | SIS OF NET ASSET | S BETWEEN FUNDS | |||
|---|---|---|---|---|---|
| General | Designated | Restricted | Total | ||
| Funds | Funds | Funds | Funds | ||
| Tangible | fixed assets | (57,046) | 8,900 | 250,000 | 201,854 |
| Current | assets | 71,285 | 37 | 2,254 | 73,576 |
| Current | liabilities | (2,812) | (2,812) | ||
| 11,427 | 8,937 | 252,254 | 272,618 |