| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Restricted | ||||||||
| Unrestricted | funrls — |
Rsstllcuxl | ||||||
| Nots | funds | Playground | funds | —Other | Total Funda | Total Funds | ||
| Income and Endowments | ||||||||
| Donations It Legades |
150 | 21,030 | 21,180 | 51,425 | ||||
| Charkabls Activities |
9,483 | 8,343 | 17,8DB | 20,572 | ||||
| Other Trading Activities | ||||||||
| Investmenl Income |
BD1 | 718 | ||||||
| TOTAL INCOME | 9,813 | 21,03D | 39,76S | 72,715 | ||||
| Less expenditure | ||||||||
| Charier hie Activeies | 8,9 | 16,520 | 514 | 17.034 | 19,191 | |||
| Impairment of Play Area equipment |
15 | 9,0DD | 9,000 | 50,659 | ||||
| TOTAL EXPENDITURE | 16,520 | 9,514 | 26.034 | 69,650 | ||||
| Net (Expenditureylncome | and net | |||||||
| movement In funds |
||||||||
| Reconcglatlon ofFunds | ||||||||
| Total funds bmught forward |
89,199 | 69,571 | 293,449 | 452,219 | 449,354 | |||
| Total funds carried forward |
| Unrestricted | Restricted | Total | Funds | ||||
|---|---|---|---|---|---|---|---|
| Fuitils | Funds | 2022 | |||||
| f | f | 2 | |||||
| Donstleos | |||||||
| Donations | 1,030 | 1,030 | |||||
| Grants | |||||||
| Grants | receivable | (Playground) | 20,000 | 20,000 | |||
| Grants | Receivable | (COVID) | |||||
| Ground | maintenance | gmnts | 150 | 150 | |||
| 150 | 21,030 | 21,180 | |||||
| Unrestricted | Restricted | Total | Funds | ||||
| Funds f |
Funds f |
2021 f |
|||||
| Donstlona | |||||||
| Dorlafions | 10,925 | 10,925 | |||||
| Scarecrow Festival | |||||||
| Grants | |||||||
| Grants | receivable | (Playground) | 29,250 | 29,250 | |||
| Grants | Receivable | (COVID) | 10,000 | - | 10,000 | ||
| Ground | maintenance | grants | 1,250 | - | 1,250 | ||
| 11,250 | 40,175 | 51,425 |
| Charitable | Actlvhtes | ||||
|---|---|---|---|---|---|
| Unrestricted | Reslncted | Total Funds | |||
| Funds | Funds | 2022 | |||
| E | f | E | |||
| Football Pitch Rent | 1,169 | 1,169 | |||
| Hall snd Jubilee room mes | 4,733 | 4,733 | |||
| Tennis Club | Rent | 3,561 | 8,343 | 11,9D4 | |
| Playground | fund-raising | ||||
| 8,343 | 17,806 | ||||
| Unrssidcted | Restricted | Total Funds | |||
| Funds | Funds | 2021 | |||
| E | |||||
| Football Pitch Rent | 1,292 | 1,292 | |||
| Hell end Jubilee room fees | 2,328 | 2,328 | |||
| Tennis Club | Rent | 3,890 | 8,100 | 11,990 | |
| Playground | fund-raising | 4,952 | 4,962 | ||
| 7,510 | 13,D62 | 20,572 | |||
| Other trading acavltles | |||||
| Unrestricted | Total Funds | Unmstrirsed | Total Funds | ||
| Funds | 2022 | Funds f |
2021 E |
| Restricted | Total | Funds | Reskicted | Total | Fonda |
|---|---|---|---|---|---|
| Funds | 2022 | Funds | 2021 | ||
| E | E | f | E | ||
| 801 | 801 | 718 | 718 |
| Unmsiricted | Restrfctsd | Total Funds | ||
|---|---|---|---|---|
| Funds | Funds | 2D22 | ||
| k' | ||||
| Community | Cence | 18,520 | 514 | 17,034 |
| Suppcut Costs | ||||
| 'l6,520 | 17,D34 | |||
| Unresincted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| 2 | 5 | |||
| Community | Centre | 17,316 | 855 | 18,171 |
| Support Costs | 1,02D | 1,020 | ||
| 18,336 | 855 | 19,191 |
| 8. | Expenditure | on charitable | on charitable | actMties by activity type | |||
|---|---|---|---|---|---|---|---|
| Activities | |||||||
| undertaken | Support | Total Funds | Total Funds | ||||
| directly | costs | 2022 | 2021 | ||||
| f | |||||||
| Community | Csnirs | 16,520 | 16,52D | 18,171 | |||
| Governance | costs | 1,020 | |||||
| 16,520 | 18,520 | ||||||
| 1a. | Analysis of | support costs | |||||
| Community | Total | Total | |||||
| Centre | 2022 | 2021 | |||||
| t | f | ||||||
| Governance | costs | 1,020 | |||||
| 1t. | Net income | (expenditure) | |||||
| Net income/(expenditure) | u | stated after charging/(crsditingl: | |||||
| 2022 | 2021 | ||||||
| 2 | |||||||
| Depreciation | oftangible | fixed assets | |||||
| 12. | independent | Examination | fees | ||||
| 2022 | 2021 | ||||||
| t |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | ||||||
| Accruels and | deferred | income | 1,080 | |||
| Analysis ofchadtsble | funds | |||||
| At 1 April | At 31March | |||||
| Unrestricted | Funds | 2021 | Income | aspendibrre | 2022 | |
| E | E | 8 | ||||
| General Funds | 89,199 | 9,613 | (16,520) | 82,292 | ||
| Restricted Funds | At I April | At 31March | ||||
| 2021 | Income | Expenditure | 2022 | |||
| E | E | E | ||||
| Foundng Fund |
340 | |||||
| Caprbd Grsrris Tennis Court |
Maintenance | 213,767 79,342 |
9,141 | 213,787 SBrMB |
||
| Playground fund |
89,57j | 21,030 | 9,514) | 81,087 | ||
| 363,020 | 30,174 | (9,514) | 383.680 |
| Unrestricted | Restricted | Total Funds | Total Funds | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | |||||
| E | E | 2 | r. | |||||
| Tangible | fixed | assets | 63,819 | 295,104 | 358,923 | 277,927 | ||
| Current Crsdnors |
assets less |
than | 1 | year | I8,473 0 |
88,576 | 107,049 0 |
175,372 (1,080) |
| 82,292 | 383,880 | 465.972 | 452,219 |