| Notes | Unrestricted | Designated | Total | Total Fund | |||||
|---|---|---|---|---|---|---|---|---|---|
| funds | Eunds | Funds | |||||||
| 2020 | 2020 | 2020 | 2019 | ||||||
| Incoming Resources | |||||||||
| Activities for generating | funds | ||||||||
| Investment Income |
663 | ||||||||
| Incoming resources | from Charitable | activities | |||||||
| Donations | 7,200 | 7,200 | 13,634 | ||||||
| Income from hire charges | 27,245 | 27,245 | 65,029 | ||||||
| Cominunity Hub re Covid |
Parcel Distribution | 34,010 | 34,010 | ||||||
| B&DBCCovid grants | 11,334 | 11,334 | |||||||
| Solar income | 1,712 | 1,712 | 1,833 | ||||||
| Disabled playground |
grants | 4,552 | 4,552 | ||||||
| Total Incoming resources | 86,053 | 86,053 | 81,159 | ||||||
| Charitable activities |
|||||||||
| Costs of hiring hall |
|||||||||
| Staff and staff related | costs | 3 | 16,501 | 16,501 | 14,968 | ||||
| Hall expense | 21,148 | 21,148 | 9,733 | ||||||
| Ground expenses | 1,119 | 1,119 | 16,545 | ||||||
| Rates | 6,400 | 6,400 | 6,300 | ||||||
| Light, heat &water | 2,237 | 2,237 | 8,124 | ||||||
| Community Hub re Covid |
Parcel Distribution | 34,010 | 34,010 | ||||||
| Depreciation | 3,201 | 7,978 | 11,179 | 10,413 | |||||
| Independent examination |
fees | 1,320 | 1,320 | 1,050 | |||||
| Total resources expended | 85,936 | 7,978 | 93,914 | 67,133 | |||||
| Net incoming(outgoing) | resources for the | year | 117 | (7,978) | (7,861) | 14,026 | |||
| Fund brought forward | 1 | January 2020 | 564,508 | 19,861 | 584,369 | 570,343 | |||
| Fund carried forward | 31 | December 2020 | 564,625 | 11,883 | 576,508 | 584,369 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Notes | f | f | f | ||
| Fixed assets | |||||
| Tangible assets | 422,553 | 427,607 | |||
| Current assets | |||||
| Prepayments | 9,367 | 1,116 | |||
| Other debtors | 2,516 | 10,590 | |||
| Bank current accounts | 143,950 | 152,320 | |||
| Building society accounts | 3,387 | 3,387 | |||
| 159,220 | 167,413 | ||||
| Creditors: amounts | falling due | ||||
| within the year | |||||
| Accruals and deferred | income | 5,265 | 10,651 | ||
| 10.651 | |||||
| Net current assets | 153,955 | 1 | 56,762 | ||
| 576,508 | 584,369 | ||||
| Funds | |||||
| Designated | 11,883 | 19,861 | |||
| General | 564,625 | 564,508 | |||
| Totalfunds | 676,500 | 564,369 |
| Fixtures and equipment | 12.5% straight | line | |
|---|---|---|---|
| Recreation ground |
- 0%and 10% | straight | line |
| Rentals rece | ived | duri | ng t | he year in respect | ofoperating | leases were as | follows: | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||||
| Chtneham tnllage |
Hall | 10,300 | 32,000 | |||||||
| 10,300 | 32,000 | |||||||||
| 3 | Employees | and | trustees | |||||||
| Employee costs incurred | in the year are as | follows. | ||||||||
| 2020 | 2019 | |||||||||
| Wages and | salaries | 16,501 | 14,968 | |||||||
| 16,501 | 14,968 | |||||||||
| The average | number | of full time equivalent | employees | in the year was | 1 (2019:1). |
| 4 | Tangible fixed assets - for charities own use | ||||
|---|---|---|---|---|---|
| Hall | Fixtures 8 | Recreation | |||
| equipment | ground | Total | |||
| D | |||||
| Cost | |||||
| At 1 January 2020 | 401,782 | 228,B94 | 43,275 | B73,751 | |
| Additions | 6,125 | 6,125 | |||
| Disoosals | |||||
| At 31 December 2020 | 401,782 | 234,819 | 43,275 | 879,876 | |
| De" ecia'lo" | |||||
| At 1 January 2020 | 213,576 | 32,568 | 246,144 | ||
| Charge for the year | 7,108 | 4,071 | 11,179 | ||
| Dispcsals | |||||
| At 31 Decemtier 2020 | 220,684 | 36,639 | 257,323 | ||
| Net book value | |||||
| At 31 December 2019 | 401,782 | 15,118 | 10,707 | 427,607 | |
| At 31 December 2020 | 401,782 | 14,135 | 6,636 | 422,553 | |
| 5 | Designated funds |
||||
| As at | lncorning | Outgoing | As at | ||
| 31/12/19 | Resourcesf | Resources 5 |
31/12/20 | ||
| Running track |
8,143 | (4,071) | 4,072 | ||
| Outdoor Equipment |
11,718 19,861 |
(3.907) ~7,9iB |
7,8'/1 11,883 |
||
| 8 | Analysis ofgroup net assets between funds | ||||
| Unrestricted | Restricted | Designated | |||
| Funds | Funds | Funds | Total | ||
| 5 | 8 | 6 | 8 | ||
| Fixed assets | 410,670 | 11,883 | 422,553 | ||
| Net current assets | 153,955 | 153,955 | |||
| 064,625 | 11,883 | 576,508 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| f | ||||||
| incoming Resources |
||||||
| Activities for generating | funds | |||||
| Investment income |
||||||
| Incoming resources |
from Charitable | activities | ||||
| Donations | 7,200 | 13,634 | ||||
| Hire Charges | 27,245 | 65,029 | ||||
| BDBC Covid Grants | 11,334 | |||||
| Community Hub |
34,010 | |||||
| Solar income | 1712 | 1,833 | ||||
| Disabled playground |
grants | 4,552 | ||||
| Totalln coming resources | 86,053 | 81/159 | ||||
| Charitable activities |
||||||
| Costs of hiring hall |
||||||
| Staff and staff related | costs | 16,501 | 14,968 | |||
| Hall expense | 21,148 | 9,733 | ||||
| Ground expenses |
1,119 | 16,545 | ||||
| Rates | 6,400 | 6,300 | ||||
| Light, heat & water | 2,237 | 8,124 | ||||
| Community Hub |
34,010 | |||||
| Depreciation | 11,179 | 10,413 | ||||
| Independent examination |
fees | 1,320 | 1,050 | |||
| Total resources expended | 93,914 | 67,133 | ||||
| Net incoming(outgoing)resources | for | the period | (7/861) | 14/026 |