| Unrestricted | Restricted | Endowment | Total | Total | ||
|---|---|---|---|---|---|---|
| funds | funds | funds | 2021 | 2020 | ||
| Notes | 6 | E | E | 8 | E | |
| Income | ||||||
| Donations and legacies | 2 | 60,283 | 60,283 | 97,756 | ||
| CJRSGrants | 29,944 | 29,944 | ||||
| Total income | 90,227 | 90,227 | 97,756 | |||
| Expenditure on raising funds |
||||||
| Management and |
||||||
| administration | 3 | 81,900 | 273 | 82,173 | 101,592 | |
| Total expenditure | 81,900 | 273 | 82,173 | 101,592 | ||
| Net income) (expenditure) | 8,327 | (273) | 8,054 | (3,836) | ||
| Reconciliation offunds |
||||||
| Total funds brought forward | (3,259) | 21,366 | 290,000 | 308,107 | 311,943 | |
| Total funds carried forward | 5,068 | 21,093 | 290,000 | 316,161 | 308,107 |
| 2021 | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | 2021 | 2020 | ||
| Notes | funds f |
funds f |
funds f |
Total f |
Total f |
|
| Fixed Assets | ||||||
| Tangible assets | 286 | 1,548 | 290,000 | 291,834 | 292,157 | |
| Current Assets | ||||||
| Debtors | 2,460 | 2,460 | ||||
| Cash in hand and at bank |
15,847 | 19,545 | 35,392 | 23,787 | ||
| 18,307 | 19,545 | 37,852 | 23,787 | |||
| Liabilities | ||||||
| Creditors falling due within |
||||||
| one year | 6 | (13,525) | (13,525) | (7,837) | ||
| Net current assets/(liabilities) | 4,782 | 19,545 | 24,327 | 15,950 | ||
| Net Assets | 5,068 | 21,093 | 290,000 | 316,161 | 308,107 | |
| The funds ofthe Charity: | ||||||
| Unrestricted funds |
5,068 | (3,259) | ||||
| Restricted funds | 21,093 | 21,366 | ||||
| Endowment funds |
290,000 | 290,000 | ||||
| Total charity funds | 316,161 | 308,107 |
| DONATIONS | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Total | |||
| funds | funds | funds | 2021 | 2020 | |||
| 9 | f | E | |||||
| Donations | 60,283 | 60,283 | 97,756 | ||||
| Grants Received | 29,944 | 29,944 | |||||
| MANAGENIENT | AND ADMINISTRATION | ||||||
| Establishment | expenses | 25,409 | 25,409 | 42,117 | |||
| Administration | expenses | 7,934 | 7,934 | 7,405 | |||
| Otherin | |||||||
| Wages | 48,217 | 48,217 | 49,465 | ||||
| Fruit and vegetables | 2,179 | ||||||
| Bank charges | and interest | 290 | 290 | 45 | |||
| Depreciation | 50 | 273 | 323 | 381 | |||
| 81,900 | 273 | 82,173 | 101,592 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Freehold | Fixtures, | ||
| land and | fitdngs and | ||
| buildings | equipment | Total | |
| 6 | 5 | 8 | |
| Cost | |||
| At 1 April 2020 | 290,000 | 6,193 | 296,193 |
| At 31 March 2021 | 290,000 | 6,193 | 296,193 |
| Depreciation | |||
| At 1 April 2020 | 4,036 | 4,036 | |
| Forthe year at 15%NBV | 323 | 323 | |
| At 31 March 2021 | 4,359 | 4,359 | |
| Net BookValue | |||
| At 31 March 2021 | 290,000 | 1,834 | 291,834 |
| At 31 March 2020 | 290,000 | 2,157 | 292,157 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| 5 | 5 | ||||||
| Other creditors | 13,525 | 7,837 | |||||
| ANALYSIS | OF CHARITABLE FUNDS | ||||||
| Balance | Balance | ||||||
| brought | carried | ||||||
| forward | Income | Expenditure | forward | ||||
| Analysis of | fund movement | ||||||
| Unrestricted | (3,259) | 90,227 | 81,900 | 5,068 | |||
| Restricted | fund | 21,366 | 273 | 21,093 | |||
| Endowment | fund | 290,000 | 290,000 | ||||
| 308,107 | 90,227 | 82,173 | 316,161 |
| Unrestricted | Restricted | Endowment | Total | ||
|---|---|---|---|---|---|
| Notes | funds 6 |
funds 6 |
funds f |
2020 8 |
|
| Income | |||||
| Donations and legacies |
2 | 82,755 | 15,001 | 97,756 | |
| Total income | 82,755 | 15,001 | 97,756 | ||
| Expenditure on raising funds |
|||||
| Management and administration |
3 | 101,270 | 322 | 101,592 | |
| Total expenditure | 101,270 | 322 | 101,592 | ||
| Net income/(expenditure) | (18,515) | 14,679 | (3,836) | ||
| Total funds brought forward | 15,256 | 6,687 | 290,000 | 311,943 | |
| Total funds carried forward | (3,259) | 21,366 | 290,000 | 308,107 |