| Unrestricted | Restricted | Permanent | Total | Total | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Endowment | 2022 | 2021 | ||
| Funds | ||||||
| E | ||||||
| Incoming Resources |
||||||
| Dividends on UK unit trusts |
0 | 3,714 | 3,714 | 3,583 | ||
| Interest on bank deposits | 0 | 0 | 0 | |||
| Hire ofpremises | 4,900 | 4,900 | 2,250 | |||
| Other | 0 | 0 | 0 | |||
| Donations | 37,880 | 37,880 | 43,057 | |||
| Total Incoming Resources |
42,780 | 3,714 | 46,494 | 48,890 | ||
| Resources Expended | ||||||
| Charitable expenditure: |
||||||
| Grants payable | ||||||
| Education &teaching expenses |
0 | |||||
| Staff presents &hospitality |
0 | |||||
| Contribution to nursery |
0 | |||||
| Donation to school | 0 | 0 | ||||
| Nurture Room |
31,524 | 31,524 | ||||
| Edible Garden | 4,633 | 4,633 | ||||
| Other projects | 1,400 | 1,400 | ||||
| Administration | ||||||
| Hire of premises | 0 | |||||
| Repairs | 0 | |||||
| Sundry | 1,300 | 1,300 | ||||
| Consultancy | 5,000 | 5,000 | ||||
| Governance costs |
||||||
| Accountancy | 500 | 500 | 515 | |||
| Total Resources Expended | 44,357 | 44,357 | 515 | |||
| Net Incoming/(Outgoing) | Resources | |||||
| before transfers | (1,577) | 3,714 | 2,137 | 48,375 | ||
| Transfers between funds |
||||||
| Net Incoming Resources | ||||||
| for the year | (1,577) | 3,714 | 2,137 | 48,375 | ||
| Recognised gains/(losses) | ||||||
| Unrealised gains/(losses) |
7,739 | 7,739 | 21,474 | |||
| Net Movement in Funds |
(1,577) | 11,453 | 9,876 | 69,849 | ||
| Fund Balances | ||||||
| brought forward at 1April |
2021 | 46,300 | 123,141 | 169,441 | 99,591 | |
| Fund Balances | ||||||
| carried forward at 31March 2022 | 44,723 | 134,594 | 179,317 | 169,440 |
| AS AT31MARC | H 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Permanent | Total | Total | ||||
| Funds | Endowment | 2022 | 2021 | ||||
| Funds | |||||||
| Fixed Assets | |||||||
| Investments: | |||||||
| Permanent | Endowment | Funds | 127,297 | 127,297 | 119,558 | ||
| Unrestricted | Funds | 0 | 0 | ||||
| 0 | 127,297 | 127,297 | 119,558 | ||||
| Current Assets | |||||||
| Cash at Bank | 89,945 | 15,797 | 105,742 | 60,547 | |||
| Creditors | |||||||
| Amounts falling due within one year |
(45,222) | (8,500) | (53,722) | (10,665) | |||
| Net current | assets | 44,723 | 7,297 | 52,020 | 49,882 | ||
| Total Assets | |||||||
| Less Current | Liabilities | 44,723 | 134,594 | 179,317 | 169,440 | ||
| Funds | 44,723 | 134,594 | 179,317 | 169,440 |