RIVER KIDS TREASURER'S REPORT AND ACCOUNTS
12 Months to 31 March 2021
==> picture [244 x 377] intentionally omitted <==
----- Start of picture text -----
RIVER KIDS
TREASURER'S REPORT AND ACCOUNTS
12 Months to 31 March 2021
INDEX
Page
1 Highlights report 1
2 Summary River Kids 2
3 Summary River Kids (West Lothian Toy Appeal) 3
4 Payment & Receipt accounts
River Kids- unrestricted funds 4
Toy appeal- restricted funds 5
Appendices
Bank Reconcilliation 6
Notes to accounts 7
`
----- End of picture text -----
==> picture [294 x 450] intentionally omitted <==
----- Start of picture text -----
RIVER KIDS
TREASURER'S REPORT AND ACCOUNTS
12 Months to 31 March 2021
HIGHLIGHTS REPORT
1 Basis of preparation
The accounts for the period ended 31 Mar 2021 are prepared on a receipts
and payments basis in line with OSCR guidelines and will therefore not account for any
debtors or creditors due to/by the Trust as at that date.
2 River Kids - Summary receipts and payments unrestricted funds
Receipts for 12m to Mar 21 compared to prior 2 years
80000
60000
40000 Fundraising
Donations
20000 Grants
0
12m to Mar 21 12m to Mar 20 12m to Mar 19
Payments for 12m to Mar 21 compared to prior 2 years
120000
100000 Others
80000 Water rates
Heating
60000
Capex
40000 Payroll
20000 Fundraising
Donations
0
12m to Mar 21 12m to Mar 20 12m to Mar 19
3 Summary of funds as at 31 Mar 2021
31/03/2021 31/03/2020
£ £
Unrestricted River Kids £62,561 £57,187
Restricted Toy appeal £2,228 £3,904
£64,789 £61,091
----- End of picture text -----
Page 1
River Kids Receipts and payment summary Period ended 31 Mar 2021 Unrestricted Funds
| 12m to | 12m to | Change | |
|---|---|---|---|
| 31/03/2021 | 31/03/2020 | % | |
| £ | £ | ||
| Grants | 11,087 | 13,673 | -19% |
| Donations | 31,322 | 18,638 | 68% |
| Fundraising | 33,367 | 16,009 | 108% |
| Bank interest received | 0 | 0 | |
| Total receipts | 75,777 | 48,320 | |
| Less: | |||
| Donations | 1,240 | 8 | 15401% |
| Fundraising costs | 5,424 | 1,900 | -100% |
| Charity running costs: | |||
| Administration | 1,338 | 1,120 | 19% |
| Legal and professional fees | 1,128 | 700 | 100% |
| Payroll costs | 53,736 | 53,442 | 1% |
| Repairs and maintenance | 78 | 12 | 550% |
| Capital expenditure | 560 | 53 | 957% |
| Heat and light | 1,750 | 2,020 | -13% |
| Insurance | 907 | 1,265 | 0% |
| Water rates | 0 | 0 | #DIV/0! |
| General expenses | 4,242 | 5,331 | -20% |
| Total expenditure | 70,403 | 65,851 | |
| Movement in funds | 5,374 | (17531) | |
| Opening bank | 57,187 | 74,718 | |
| Closing bank | 62,561 | 57,187 |
Page 3
| River Kids Toy Appeal | River Kids Toy Appeal | |||
|---|---|---|---|---|
| Receipts and payment summary | Receipts and payment summary | |||
| Period ended 31 Mar 2021 | Period ended 31 Mar 2021 | |||
| Restricted Funds | ||||
| 12m to | 12m to | Change | ||
| 31/03/2021 | 31/03/2020 | % | ||
| £ | £ | |||
| Donations | 5,956 | 0 | ||
| Fundraising | 0 | 0 | ||
| Bank interest received | 0 | 0 | ||
| Total receipts | 5,956 | 0 | ||
| Less: | ||||
| Toys and gifts | 7,632 | 0 | ||
| Santa sacks and wrapping | 0 | 0 | ||
| Charity running costs: | ||||
| Administration | 0 | 0 | ||
| Travel and expenses | 0 | 0 | ||
| Payroll costs | 0 | 0 | ||
| Repairs | 0 | 0 | ||
| Computer costs | 0 | 0 | ||
| Professional fees | 0 | 0 | ||
| Capital expenditure | 0 | 0 | ||
| Insurance | 0 | 0 | ||
| Licences and fees | 0 | 0 | ||
| General expenses | 0 | 0 | ||
| Total expenditure | 7,632 | 0 | ||
| Movement in funds | (1676) | 0 | ||
| Opening bank | 3,904 | 3,904 | ||
| Closing bank | 2,228 | 3,904 |
Page 4
River Kids Flow of Cash for 12m to end March 2021
| Phone & | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apr-20 | May-20 | Jun-20 | Jul-20 | Aug-20 | Sep-20 | Oct-20 | Nov-20 | Dec-20 | Jan-21 | Feb-21 | Mar-21 | Totals | Admin | ||
| Cash held (beginning of month) | 57187.24 | 55017.69 | 54261.00 | 53787.97 | 50501.84 | 47352.61 | 57240.26 | 49277.51 | 44717.91 | 59246.10 | 66318.65 | 64942.48 | |||
| Receipts | |||||||||||||||
| Grants | |||||||||||||||
| SCVO | 504.80 | 504.80 | |||||||||||||
| HMRC Furlough Grant Charlie | 1,158.84 | 1,158.84 | |||||||||||||
| SCVO | 403.84 | 403.84 | |||||||||||||
| HMRC Furlough Grant Charlie | 1,150.88 | 1,150.88 | |||||||||||||
| SCVO | 403.84 | 403.84 | |||||||||||||
| HMRC Furlough Grant Charlie | 1,150.88 | 1,150.88 | |||||||||||||
| HMRC Furlough Grant Charlie | 191.81 | 191.81 | |||||||||||||
| SCVO | 302.88 | 302.88 | |||||||||||||
| SCVO | 660.24 | 660.24 | |||||||||||||
| SCVO | 641.00 | 641.00 | |||||||||||||
| SCVO | 256.40 | 256.40 | |||||||||||||
| SCVO | 512.80 | 512.80 | |||||||||||||
| HMRC Furlough Grant (All) | 2,253.48 | 2,253.48 | |||||||||||||
| HMRC Furlough Grant (All) | 1,495.20 | 1,495.20 | |||||||||||||
| Total Grants | 504.80 | 1,562.68 | 2,705.60 | 494.69 | 660.24 | 641.00 | 256.40 | 512.80 | 0.00 | 0.00 | 2,253.48 | 1,495.20 | 11,086.89 | ||
| Donations | |||||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Brae Property Group | 1,200.00 | 1,200.00 | |||||||||||||
| Izettle payments (various) | 4.91 | 4.91 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Payin 500551 (donation from funeral collection) | 697.00 | 697.00 | |||||||||||||
| Payin 500485 (donation) | 10.00 | 10.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Payin 500553 Letham Primary School | 819.40 | 819.40 | |||||||||||||
| Deer Park Golf Club | 1,050.00 | 1,050.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| 500491 | 132.00 | 132.00 | |||||||||||||
| 500491 Scotmid Grant for WLTA | 500.00 | 500.00 | |||||||||||||
| Lodge Polkemmet | 500.00 | 500.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Giving Com Ltd SAF | 284.02 | 284.02 | |||||||||||||
| Giving Com Ltd SAF | 61.48 | 61.48 | |||||||||||||
| Pay in 500554 (Gordon Bow donation) | 496.45 | 496.45 | |||||||||||||
| Escape Recruitment | 200.00 | 200.00 | |||||||||||||
| Charities Trust | 100.00 | 100.00 | |||||||||||||
| Pay in 500555 Cook Family | 100.00 | 100.00 | |||||||||||||
| Dem Master | 500.00 | 500.00 | |||||||||||||
| Total Recycling | 500.00 | 500.00 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Giving Com Ltd SAF | 2,411.14 | 2,411.14 | |||||||||||||
| WLC Distribution (later tfr to WLTA) | 800.00 | 800.00 | |||||||||||||
| Epsotech Uk | Ltd | 400.00 | 400.00 | ||||||||||||
| Phoenix Drilling Ltd | 2,500.00 | 2,500.00 | |||||||||||||
| TTS 24/7 | 500.00 | 500.00 | |||||||||||||
| L&G Kerr | 25.00 | 25.00 | |||||||||||||
| Pay in 500556 (Bathgate Rotary, Armadale Academy & Livi Village Primary) | 1,400.00 | 1,400.00 | |||||||||||||
| Inveralmond Community School | 370.00 | 370.00 | |||||||||||||
| 138.00 | 138.00 | ||||||||||||||
| W&C Demster (Fishers Bakery) | 160.00 | 160.00 | |||||||||||||
| Frontline Construction Ltd | 2,000.00 | 2,000.00 | |||||||||||||
| Charities Trust | 7.50 | 7.50 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| Campbell family Westrigg Light Show | 1,135.00 | 1,135.00 | |||||||||||||
| Scottish Police | 500.00 | 500.00 | |||||||||||||
| Workflo Solutions | 250.00 | 250.00 | |||||||||||||
| Giving Com Ltd SAF | 2.37 | 2.37 | |||||||||||||
| 333.00 | 333.00 | ||||||||||||||
| Andrea Uttley Prep 2 Hair | 177.00 | 177.00 | |||||||||||||
| Charities Trust | 7.50 | 7.50 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| GC C1 River Kids (Go Cardless donation) | 4.70 | 4.70 | |||||||||||||
| Linlithgow Union C LUCS | 200.00 | 200.00 | |||||||||||||
| Giving Com Ltd SAF | 1.19 | 1.19 | |||||||||||||
| West Lothian Council distributions | 800.00 | 800.00 | |||||||||||||
| Charities Trust | 7.50 | 7.50 | |||||||||||||
| Charitable Giving | 15.00 | 15.00 | |||||||||||||
| GC C1 River Kids (Go Cardless donation) | 4.70 | 4.70 | |||||||||||||
| Inveralmond Community School | 200.00 | 200.00 | |||||||||||||
| West Lothian Council distributions | 250.00 | 250.00 | |||||||||||||
| Giving Com Ltd SAF | 3.56 | 3.56 | |||||||||||||
| Charities Trust | 127.50 | 127.50 | |||||||||||||
| 0.00 |
River Kids Flow of Cash for 12m to end March 2021
| River Kids Flow of Cash for 12m to end March 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Phone & | |||||||||||||||
| Apr-20 | May-20 | Jun-20 | Jul-20 | Aug-20 | Sep-20 | Oct-20 | Nov-20 | Dec-20 | Jan-21 | Feb-21 | Mar-21 | Totals | Admin | ||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| Total donations | 15.00 | 1,219.91 | 15.00 | 722.00 | 15.00 | 1,884.40 | 647.00 | 1,656.95 | 11,826.64 | 2,419.87 | 1,028.39 | 600.76 | 22,050.92 | ||
| Total just giving and CAF | 499.80 | 1.90 | 38.89 | 612.85 | 7.60 | 17.10 | 3.80 | 1,008.43 | 6,004.19 | 975.64 | 45.85 | 55.46 | 9,271.51 | ||
| ` | |||||||||||||||
| Fundraising | |||||||||||||||
| Nathans Waste | 938.25 | 938.25 | |||||||||||||
| Nathans Waste | 52.50 | 52.50 | |||||||||||||
| Nathans Waste | 58.00 | 58.00 | |||||||||||||
| Pay in 500484 Online sales | 715.00 | 715.00 | |||||||||||||
| Pay in Toy sale | 1,000.00 | 1,000.00 | |||||||||||||
| Square online payment Toy sale | 1.00 | 1.00 | |||||||||||||
| Pay in 500487 (toy sale) | 1,160.00 | 1,160.00 | |||||||||||||
| Pay in 500489 (toy sale) | 1,591.00 | 1,591.00 | |||||||||||||
| Pay in 500488 (toy sale) | 1,906.00 | 1,906.00 | |||||||||||||
| Square online payment Toy sale | 71.00 | 71.00 | |||||||||||||
| Nathans Waste | 90.00 | 90.00 | |||||||||||||
| iZettle (online Toy Sale) | 2,021.00 | 2,021.00 | |||||||||||||
| Payin 500490 - Sale of Shoes & bikes | 50.00 | 50.00 | |||||||||||||
| 2,000.00 | 2,000.00 | ||||||||||||||
| Nathans Waste | 122.75 | 122.75 | |||||||||||||
| 3,771.42 | 3,771.42 | ||||||||||||||
| Nathans Waste | 84.00 | 84.00 | |||||||||||||
| Amazon Smile payment | 7.91 | 7.91 | |||||||||||||
| Voluntary Sector Covid Grant (later tfr to WLTA) | 1,000.00 | 1,000.00 | |||||||||||||
| Pay in 500554 (various stock sales) | 511.00 | 511.00 | |||||||||||||
| Pay in 500555 (various stock sales) | 225.00 | 225.00 | |||||||||||||
| Nathans Waste | 168.00 | 168.00 | |||||||||||||
| 101.22 | 101.22 | ||||||||||||||
| Paypal (toy sale izettle) | 823.79 | 823.79 | |||||||||||||
| Pay in 500556 (toy sale) | 1,900.00 | 1,900.00 | |||||||||||||
| Paypal (toy sale izettle) | 141.46 | 141.46 | |||||||||||||
| Paypal (toy sale izettle) | 81.52 | 81.52 | |||||||||||||
| 142.97 | 142.97 | ||||||||||||||
| Paypal (toy sale izettle) | 24.56 | 24.56 | |||||||||||||
| Paypal (toy sale izettle) | 122.80 | 122.80 | |||||||||||||
| Pay in 500557 (toy sale) | 1,670.00 | 1,670.00 | |||||||||||||
| Paypal (toy sale izettle) | 37.34 | 37.34 | |||||||||||||
| Paypal (toy sale izettle) | 99.22 | 99.22 | |||||||||||||
| TFR from WLTA account to cover costs | 7,632.25 | 7,632.25 | |||||||||||||
| 470.00 | 470.00 | ||||||||||||||
| Nathans Waste | 115.75 | 115.75 | |||||||||||||
| Pay in 500558 (collections at Westrigg Light Show) | 2,259.44 | 2,259.44 | |||||||||||||
| Nathans Waste | 87.00 | 87.00 | |||||||||||||
| Amazon Smile payment | 26.92 | 26.92 | |||||||||||||
| Nathans Waste | 87.25 | 87.25 | |||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| 0.00 | |||||||||||||||
| Total fundraising | 938.25 | 52.50 | 58.00 | 715.00 | 1,001.00 | 12,783.17 | 0.00 | 1,602.91 | 5,537.88 | 10,477.44 | 113.92 | 87.25 | 33,367.32 | ||
| Bank Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Receipts | 1,957.85 | 2,836.99 | 2,817.49 | 2,544.54 | 1,683.84 | 15,325.67 | 907.20 | 4,781.09 | 23,368.71 | 13,872.95 | 3,441.64 | 2,238.67 | 75,776.64 |
River Kids Flow of Cash for 12m to end March 2021
| Phone & | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apr-20 | May-20 | Jun-20 | Jul-20 | Aug-20 | Sep-20 | Oct-20 | Nov-20 | Dec-20 | Jan-21 | Feb-21 | Mar-21 | Totals | Admin | ||
| Totals | |||||||||||||||
| Payments | |||||||||||||||
| 1&1 Internet | 8.44 | 8.44 | |||||||||||||
| BT Group | 49.49 | 49.49 | 49.49 | ||||||||||||
| NEST | 158.04 | 158.04 | |||||||||||||
| Skips expenses (Broxburn Clearance) | 500.00 | 500.00 | |||||||||||||
| BT DD | 5.58 | 5.58 | 5.58 | ||||||||||||
| (Payroll Services) | 360.00 | 360.00 | |||||||||||||
| expenses (Water Heater) | 45.50 | 45.50 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| Salary | 1023.81 | 1,023.81 | |||||||||||||
| Salary | 1365.17 | 1,365.17 | |||||||||||||
| Salary | 77.50 | 77.50 | |||||||||||||
| HMRC | 313.50 | 313.50 | |||||||||||||
| 1&1 Internet | 8.44 | 8.44 | |||||||||||||
| BT Group | 34.44 | 34.44 | 34.44 | ||||||||||||
| NEST | 137.81 | 137.81 | |||||||||||||
| BT DD | 1.89 | 1.89 | 1.89 | ||||||||||||
| Ashwood Scotland (Heating exp Tailend) | 28.07 | 28.07 | |||||||||||||
| Go Cardless fee | 0.01 | 0.01 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| Salary | 1,023.62 | 1,023.62 | |||||||||||||
| Salary | 1,365.59 | 1,365.59 | |||||||||||||
| Expenses (Izettle machine purchase) | 22.80 | 22.80 | |||||||||||||
| Expenses (Heater hire) | 123.64 | 123.64 | |||||||||||||
| 1&1 Internet | 33.60 | 33.60 | |||||||||||||
| Expenses (Postage SCIO application) | 9.19 | 9.19 | 9.19 | ||||||||||||
| Expenses (Heater hire) | 150.15 | 150.15 | |||||||||||||
| BT Group | 34.44 | 34.44 | 34.44 | ||||||||||||
| NEST | 137.81 | 137.81 | |||||||||||||
| BT DD | 2.28 | 2.28 | 2.28 | ||||||||||||
| Salary | 1,023.81 | 1,023.81 | |||||||||||||
| Salary | 1,365.37 | 1,365.37 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| 1&1 Internet | 8.44 | 8.44 | |||||||||||||
| BT Group | 34.44 | 34.44 | 34.44 | ||||||||||||
| NEST | 137.81 | 137.81 | |||||||||||||
| Expenses (bags) | 12.00 | 12.00 | |||||||||||||
| payroll costs | 188.40 | 188.40 | |||||||||||||
| Expenses | (phone) | 92.76 | 92.76 | 92.76 | |||||||||||
| BT DD | 2.96 | 2.96 | 2.96 | ||||||||||||
| HMRC NDDS | 1,622.39 | 1,622.39 | |||||||||||||
| Capex - purchase of scales | 135.98 | 135.98 | |||||||||||||
| expenses Disclosure check | 25.00 | 25.00 | |||||||||||||
| Salary | 1,214.72 | 1,214.72 | |||||||||||||
| Salary | 1,821.90 | 1,821.90 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| 1&1 Internet | 8.44 | 8.44 | |||||||||||||
| Expenses (IT Costs) | 41.68 | 41.68 | |||||||||||||
| Expenses (IT Costs) | 8.98 | 8.98 | |||||||||||||
| BT Group | 41.00 | 41.00 | 41.00 | ||||||||||||
| NEST | 135.68 | 135.68 | |||||||||||||
| Reward payment (sundry expenses) | 77.60 | 77.60 | |||||||||||||
| expenses | (bin bags - sundry expense) | 52.00 | 52.00 | ||||||||||||
| expenses (sanitiser -sundry expense) | 22.80 | 22.80 | |||||||||||||
| Scotwaste (waste uplift - sundry expense) | 222.00 | 222.00 | |||||||||||||
| BT DD | 3.91 | 3.91 | 3.91 | ||||||||||||
| B online | 23.99 | 23.99 | |||||||||||||
| expenses (collection tins) | 96.00 | 96.00 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| Salary | 1,201.26 | 1,201.26 | |||||||||||||
| salary | 1,833.86 | 1,833.86 | |||||||||||||
| salary | 530.00 | 530.00 | |||||||||||||
| expenses (t-shirts for toy sale and first aid book) | 89.63 | 89.63 | |||||||||||||
| 1&1 Internet | 33.60 | 33.60 | |||||||||||||
| BT Group | 52.26 | 52.26 | 52.26 | ||||||||||||
| ICO Payment | 35.00 | 35.00 | |||||||||||||
| Stirling - Toy sale expenses | 25.97 | 25.97 | |||||||||||||
| Christine - Sundry expenses | 28.80 | 28.80 | |||||||||||||
| NEST | 59.15 | 59.15 | |||||||||||||
| B-Online DD (phone) | 53.75 | 53.75 | 53.75 | ||||||||||||
| BT DD | 2.86 | 2.86 | 2.86 | ||||||||||||
| EE Ltd DD - mobile | 28.79 | 28.79 | 28.79 | ||||||||||||
| Ashwood Scotland (Heating exp Tailend - Gas) | 2.63 | 2.63 | |||||||||||||
| ECL plastics - chains for collecting tins | 42.50 | 42.50 | |||||||||||||
| Epilepsy Scotland - Training fees | 218.00 | 218.00 | |||||||||||||
| AKT Bookkeeping - Annual audit fee | 100.00 | 100.00 | |||||||||||||
| Salary | 533.87 | 533.87 | |||||||||||||
| Salary | 1,200.13 | 1,200.13 | |||||||||||||
| salary | 1,756.26 | 1,756.26 |
River Kids Flow of Cash for 12m to end March 2021
| Phone & | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Apr-20 | May-20 | Jun-20 | Jul-20 | Aug-20 | Sep-20 | Oct-20 | Nov-20 | Dec-20 | Jan-21 | Feb-21 | Mar-21 | Totals | Admin | |||||
| salary | 1,174.82 | 1,174.82 | ||||||||||||||||
| - Sundry and Travel exp | 28.24 | 28.24 | ||||||||||||||||
| - travel | expenses | 7.20 | 7.20 | |||||||||||||||
| - Toy Appeal | expenses | 206.04 | 206.04 | |||||||||||||||
| - Sundry expenses | 91.77 | 91.77 | ||||||||||||||||
| - Expenses for purchase of heaters | 324.00 | 324.00 | ||||||||||||||||
| - New printer expenses | 100.00 | 100.00 | ||||||||||||||||
| 1&1 Internet | 8.44 | 8.44 | ||||||||||||||||
| BT Group | 47.28 | 47.28 | 47.28 | |||||||||||||||
| Keegan & Pennykidd (Insurance renewal) | 907.03 | 907.03 | ||||||||||||||||
| EE Ltd DD - | mobile | 27.90 | 27.90 | 27.90 | ||||||||||||||
| NEST | 180.25 | 180.25 | ||||||||||||||||
| NEST | 121.10 | 121.10 | ||||||||||||||||
| - | leaving expenses | 30.00 | 30.00 | |||||||||||||||
| WLTA donation transferred to | WLTA account | 500.00 | 500.00 | |||||||||||||||
| HMRC NDDS | 1,319.00 | 1,319.00 | ||||||||||||||||
| BT DD | 0.04 | 0.04 | 0.04 | |||||||||||||||
| Salary | 295.20 | 295.20 | ||||||||||||||||
| Salary | 1,199.78 | 1,199.78 | ||||||||||||||||
| salary | 1,722.66 | 1,722.66 | ||||||||||||||||
| salary | 1,220.02 | 1,220.02 | ||||||||||||||||
| - Toy Appeal | expenses | 534.00 | 534.00 | |||||||||||||||
| Cheque 010746 | - Local Lottery fee | 20.00 | 20.00 | |||||||||||||||
| 1&1 Internet | 8.44 | 8.44 | ||||||||||||||||
| BT Group | 48.23 | 48.23 | 48.23 | |||||||||||||||
| (payroll) | 188.40 | 188.40 | ||||||||||||||||
| EE Ltd DD - | mobile | 27.90 | 27.90 | 27.90 | ||||||||||||||
| B.online Ltd | 23.18 | 23.18 | 23.18 | |||||||||||||||
| NEST | 59.15 | 59.15 | ||||||||||||||||
| Daisy Comms Ltd | 22.99 | 22.99 | ||||||||||||||||
| TFR Covid Grant | to WLTA account | 1,000.00 | 1,000.00 | |||||||||||||||
| WLTA expenses | ( | ) for bags, laminates and travel exp | 214.92 | 214.92 | ||||||||||||||
| travel expenses | 18.28 | 18.28 | ||||||||||||||||
| (WLTA toy purchase) expenses | 389.58 | 389.58 | ||||||||||||||||
| Salary | 1,199.57 | 1,199.57 | ||||||||||||||||
| salary | 1,722.66 | 1,722.66 | ||||||||||||||||
| salary | 1,192.97 | 1,192.97 | ||||||||||||||||
| - Toy sale expenses | 5.91 | 5.91 | ||||||||||||||||
| (expenses for new staff uniforms) | 206.50 | 206.50 | ||||||||||||||||
| (WLTA expenses for selection boxes) | 214.80 | 214.80 | ||||||||||||||||
| (WLTA toy purchase) expenses | 496.45 | 496.45 | ||||||||||||||||
| (WLTA selection box purchase) expenses | 1,751.84 | 1,751.84 | ||||||||||||||||
| (Sundry expenses -maintenance for Broxburn) | 32.47 | 32.47 | ||||||||||||||||
| TFR Gordon Bow donation to WLTA account | 496.45 | 496.45 | ||||||||||||||||
| (WLTA toy purchase) expenses | 810.16 | 810.16 | ||||||||||||||||
| 1&1 Internet | 33.60 | 33.60 | ||||||||||||||||
| BT Group | 69.70 | 69.70 | 69.70 | |||||||||||||||
| (WLTA toy purchase) expenses | 1,048.84 | 1,048.84 | ||||||||||||||||
| TFR WLC | Disbursement donation to WLTA account | 800.00 | 800.00 | |||||||||||||||
| Ashwood Scotland (Heating & | Lighting Tailend backdated) | 1,224.16 | 1,224.16 | |||||||||||||||
| Ashwood Scotland (Heating & | Lighting Tailend) | 120.25 | 120.25 | |||||||||||||||
| NEST | 239.40 | 239.40 | ||||||||||||||||
| Daisy Comms Ltd | 13.20 | 13.20 | ||||||||||||||||
| B.online Ltd | 19.20 | 19.20 | 19.20 | |||||||||||||||
| EE Ltd DD - | mobile | 28.55 | 28.55 | 28.55 | ||||||||||||||
| Salary | 1,199.58 | 1,199.58 | ||||||||||||||||
| salary | 1,722.66 | 1,722.66 | ||||||||||||||||
| salary | 1,219.81 | 1,219.81 | ||||||||||||||||
| (WLTA expenses) | 22.00 | 22.00 | ||||||||||||||||
| (WLTA expenses and travel) | 63.36 | 63.36 | ||||||||||||||||
| (Staff ID cards) | 54.30 | 54.30 | ||||||||||||||||
| (WLTA travel | expenses) | 25.20 | 25.20 | |||||||||||||||
| (WLTA travel exp and selection box) expenses | 126.55 | 126.55 | ||||||||||||||||
| BT Group | 201.56 | 201.56 | 201.56 | |||||||||||||||
| 1&1 Internet | 8.44 | 8.44 | ||||||||||||||||
| EE Ltd DD - | mobile | 27.90 | 27.90 | 27.90 | ||||||||||||||
| NEST | 239.40 | 239.40 | ||||||||||||||||
| B.online Ltd | 19.20 | 19.20 | 19.20 | |||||||||||||||
| Daisy Comms Ltd | 18.19 | 18.19 | ||||||||||||||||
| HMRC | 2163.69 | 2,163.69 | ||||||||||||||||
| Salary | 1199.78 | 1,199.78 | ||||||||||||||||
| salary | 1722.66 | 1,722.66 | ||||||||||||||||
| salary | 1199.58 | 1,199.58 | ||||||||||||||||
| 1&1 Internet | 8.44 | 8.44 | ||||||||||||||||
| BT Group | 83.78 | 83.78 | 83.78 | |||||||||||||||
| (payroll fees) | 188.40 | 188.40 | ||||||||||||||||
| B.online Ltd | 19.20 | 19.20 | 19.20 | |||||||||||||||
| EE Ltd DD - | mobile | 27.90 | 27.90 | 27.90 | ||||||||||||||
| NEST | 239.40 | 239.40 | ||||||||||||||||
| Daisy Comms Ltd | 13.20 | 13.20 | ||||||||||||||||
| Salary | 1,199.58 | 1,199.58 |
River Kids Flow of Cash for 12m to end March 2021
| River Kids Flow of Cash for 12m to end March 2021 | |
|---|---|
| Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Totals salary 1,718.67 1,718.67 salary 1,199.58 1,199.58 Ashwood Scotland (utilities Tailend) 100.77 100.77 (renew Firewall expenses) 18.89 18.89 1&1 Internet 33.60 33.60 BT Group 61.74 61.74 (Zoom licence expenses) 107.90 107.90 B online 19.20 19.20 EE Ltd DD - mobile 27.90 27.90 NEST 239.40 239.40 Daisy Comms Ltd 13.20 13.20 Salary 1,199.77 1,199.77 salary 1,717.41 1,717.41 salary 1,199.77 1,199.77 Total expenses 4127.40 3593.68 3290.52 5830.67 4833.07 5438.02 8869.95 9340.69 8840.52 6800.40 4817.81 4619.89 70402.62 Cashflow Surplus/Deficit (-) -2169.55 -756.69 -473.03 -3286.13 -3149.23 9887.65 -7962.75 -4559.60 14528.19 7072.55 -1376.17 -2381.22 5374.02 |
Phone & Admin 61.74 107.90 19.20 27.90 |
| 1338.30 | |
| Opening Cash Balance 57187.24 55,017.69 54,261.00 53,787.97 50,501.84 47,352.61 57,240.26 49,277.51 44,717.91 59,246.10 66,318.65 64,942.48 57,187.24 |
|
| Closing Cash Balance 55017.69 54,261.00 53,787.97 50,501.84 47,352.61 57,240.26 49,277.51 44,717.91 59,246.10 66,318.65 64,942.48 62,561.26 62,561.26 |
Expenses Just Giving Donations FundraisingHeat & Computer Licences Water General Total Profession Maintena &Travel Payroll al nce Fee Made Costs Light Insurance costs Capex rates
Expenses Just Giving Donations FundraisingHeat & Computer Licences Water General Total
Profession Maintena &Travel Payroll al nce Fee Made Costs Light Insurance costs Capex rates
==> picture [363 x 526] intentionally omitted <==
----- Start of picture text -----
Expenses Just Giving Donations FundraisingHeat & Computer Licences Water General Total
Profession Maintena
&Travel Payroll al nce Fee Made Costs Light Insurance costs Capex rates
8.44
158.04
500.00
360.00
45.50
533.87
1023.81
1365.17
77.50
313.50
8.44
137.81
28.07
0.01
533.87
1023.62
1365.59
22.80
123.64
33.60
150.15
137.81
1023.81
1365.37
533.87
8.44
137.81
12.00
188.40
1622.39
135.98
25.00
1214.72
1821.90
533.87
8.44
41.68
8.98
135.68
77.60
52.00
22.80
222.00
23.99
96.00
533.87
1201.26
1833.86
530.00
89.63
33.60
35.00
25.97
28.80
59.15
2.63
42.50
218.00
100.00
533.87
1200.13
1756.26
----- End of picture text -----
==> picture [363 x 528] intentionally omitted <==
----- Start of picture text -----
Expenses Just Giving Donations FundraisingHeat & Computer Licences Water General Total
Profession Maintena
&Travel Payroll al nce Fee Made Costs Light Insurance costs Capex rates
1174.82
28.24
7.20
206.04
91.77
324.00
100.00
8.44
907.03
180.25
121.10
30.00
500.00
1319.00
295.20
1199.78
1722.66
1220.02
534.00
20.00
8.44
188.40
59.15
22.99
1000.00
214.92
18.28
389.58
1199.57
1722.66
1192.97
5.91
206.50
214.80
496.45
1751.84
32.47
496.45
810.16
33.60
1048.84
800.00
1224.16
120.25
239.40
13.20
1199.58
1722.66
1219.81
22.00
63.36
54.30
25.20
126.55
8.44
239.40
18.19
2163.69
1199.78
1722.66
1199.58
8.44
188.40
239.40
13.20
1199.58
----- End of picture text -----
==> picture [762 x 113] intentionally omitted <==
----- Start of picture text -----
Expenses Just Giving Donations FundraisingHeat & Computer Licences Water General Total
Profession Maintena
&Travel Payroll al nce Fee Made Costs Light Insurance costs Capex rates
1718.67
1199.58
100.77
18.89
33.60
239.40
13.20
1199.77
1717.41
1199.77
440.12 53735.73 1128.01 77.97 0.00 1240.04 5423.71 1749.67 907.03 376.24 0.00 559.98 0.00 3425.82 70402.62
----- End of picture text -----
| River Kids Toy Appeal Flow of Cash for 12m period ended March 2021 | Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 |
Totals 0.00 0.00 5,956.45 0.00 0.00 5,956.45 7,632.25 0.00 0.00 0.00 7,632.25 (1,675.80) 3,903.51 2,227.71 |
Toys & gifts Expenses Admin General 7632.35 |
|---|---|---|---|
| Cash held (beginning of month) | 3903.51 3903.51 3903.51 3903.51 3903.51 3903.51 3903.51 4403.51 6009.96 9859.96 2227.71 2227.71 |
||
| Receipts Interest Donations and grants Scotmid Hanna Bardell Tfr from RK account (Covid Grant) McDivots Tfr from RK account (Gordon Bow) Tfr from RK account (WLC disbursement) Criminal Justice Total Fundraising Total receipts Payments Transfer to River Kids (WLTA expenses) Total payments |
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 40.00 1,000.00 70.00 496.45 800.00 50.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 1,606.45 3,850.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 1,606.45 3,850.00 0.00 0.00 0.00 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 7,632.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,632.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 1,606.45 3,850.00 (7,632.25) 0.00 0.00 3,903.51 3,903.51 3,903.51 3,903.51 3,903.51 3,903.51 3,903.51 4,403.51 6,009.96 9,859.96 2,227.71 2,227.71 3,903.51 3,903.51 3,903.51 3,903.51 3,903.51 3,903.51 4,403.51 6,009.96 9,859.96 2,227.71 2,227.71 2,227.71 |
||
| 7,632.35 0.00 0.00 0.00 |
|||
| Cashflow Surplus/Deficit (-) | |||
| Opening Cash Balance | |||
| Closing Cash Balance |
| River Kids Bank reconciliation 31/03/2021 Balance per receipts and payments summary Balance per bank statement Add: outstanding lodgements |
£ 62561.26 |
|---|---|
| 0.00 | |
| 0.00 | |
| -62561.26 |
RIVER KIDS TREASURER'S REPORT AND ACCOUNTS YEAR ENDED 31 MARCH 2021
Notes
1 Payments to Trustees or Close Family
| Date | Trustee | Amount | Comments |
|---|---|---|---|
| Apr-20 | £500.00 | Expenses for Broxburn skips | |
| Apr-20 | £45.50 | Expenses for water heaters | |
| May-20 | £22.80 | iZettle machine expense | |
| May-20 | £123.64 | Expenses for heater hire | |
| Jun-20 | £9.19 | Postage expenses for SCIO app | |
| Jun-20 | £150.15 | Expenses for heater hire | |
| Jul-20 | £12.00 | Expenses for waste bags | |
| Aug-20 | £41.68 | IT cost expenses | |
| Aug-20 | £8.98 | IT cost expenses | |
| Aug-20 | £52.00 | Expenses for waste bags | |
| Aug-20 | £96.00 | Expenses for collection tins | |
| Sep-20 | £25.97 | Expenses for toysale | |
| Oct-20 | £206.04 | Expenses for the WLTA | |
| Oct-20 | £91.77 | Sundryexpenses | |
| Oct-20 | £324.00 | Expenses for heaterpurchase | |
| Oct-20 | £100.00 | Newprinterpurchase expenses | |
| Oct-20 | £534.00 | Expenses for the WLTA | |
| Nov-20 | £389.58 | Expenses for the WLTA | |
| Nov-20 | £5.91 | Expenses for the WLTA | |
| Nov-20 | £496.45 | Expenses for the WLTA | |
| Nov-20 | £1,751.84 | Expenses for the WLTA | |
| Nov-20 | £32.47 | Broxburn maintenance expenses | |
| Dec-20 | £810.16 | Expenses for the WLTA | |
| Dec-20 | £1,048.84 | Expenses for the WLTA | |
| Dec-20 | £126.55 | Expenses for the WLTA | |
| Feb-21 | £18.89 | Firewall expenses | |
| Mar-21 | £107.90 | Zoom licence expenses |
2 Donations
| Donations | ||
|---|---|---|
| Donor | Amount | Goods or cash |
| GivingComm Ltd SAF | £2,411.14 | Cash |
| Phoenix DrillingLtd | £2,500.00 | Cash |
| Frontline Construction Ltd | £2,000.00 | Cash |
APPENDIX 3 oscr Office of the Scottish Charity Regulator Independent examinerfs report on the accounts Report to the Chanty narne tru$taeslmgmbgrs of RIVER KIDS RegistOT•d chaTity SC037312 numb•r On the accounts of th• charity for tha pgriod Penod start date Month APRIL Period end date Nknnth 01 31 S8t out on paggs 14 r¥Jmt•stlathJOI 5hesi RgSP9¢tiVO The charity's trustees are resFhJnsible for the preparation of the accounts in acCoanCe responsibilrties of with the tenns of the Chanties and Trustee Investment (Scolandl 2005 Act and the trnsts•s and •xamKner Charrt5 Accounts Iscouandl Regulats"on5 2006. The chaftty trust consider that the audit requirement of Regulabon 1011} Id) of the Acuunts Regulations does not apply. It is my responsibility to examine the accounts as required under sec"on 44{11 (cl af the Act and to stste whether partrular matters have tr) my attentn. Basis of Indepondent My examination is carried out in accordance Regulats"on 11 of the Charibes oxamlnofs statement Accounls IScolland} Regulatsons 20tA. An examination includes a teview of the accounting recor(Is kept by Ihe charity and a comparison of the accounts presented with those records. It also include5 DJn5ideration of any unusual items or disclosures in the accounts and seeks explanab"on$ from the trustees concerning any such matters. The procedures undertaken do not provHde all the evidence that would be requir&1 In an audit and. consequentty, I do not express an aud(( opinion on the accounts Independent exarninerfs In the course of rny examinabon. no matter has corre to my attention statement which gives reasonabbe cause to belEve that in any material respect the reouirements". lo keep accounting records in aecordanee wrth seclK)n 44{11 lal of the 2005 Art and ReguLatn 4 of the 20 Accounts ReguFations. and to prepare accounts which actord with the acoiunting records and comply with ReguLatl 9 of the 20l ACUnts Regulations have not been Iirt or 2. to whith. in my opinion, attention sh(yJld be drawn in order to enable 8 proper unde nts to be reached Date: Sign. Name: Relevant profgssional quallfl¢ation(slorbody LEVEL III DIPLOMA IN TAX RETURNS AICB, LEVEL I & LEVEL II Irf any): CERTIFICATES AICB 19110/2021 Address: "Ps8 d818ie lh8 rrd¥ iTrth8 brnckrt5 rfllw do aFfty. Ifth8wcrfts awty. set(rtthoBe fflattw5 have your attent*)n on t
APPENDIX 3 Disclosure section Only complete rf the examiner needs to highlight material problems. Givo hore brl•f dgtails of any itgms that the oxamingr wish•8 to disclose
Enter SC No. below SC037312
APPENDIX 2 Enter charity name below
RIVER KIDS
| Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
Receipts andpayments accounts For the period from Period start date Period end date to 01 APRIL 2020 Day Month Year Day Month Year 31 MARCH 2021 ~~Sy~~ |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Section A Statement of receipts and payments | ||||||||||||||||||||||
| Unrestricted funds |
Restricted funds |
Expendable endowment funds |
Permanent endowment funds |
Total funds current period |
Total funds last period |
Total funds last | ||||||||||||||||
| to nearest £ | to nearest £ | to nearest £ | to nearest £ | to nearest £ | to nearest £ | to nearest £ | to nearest £ | to nearest £ | ||||||||||||||
| A1 Receipts | ||||||||||||||||||||||
| Donations | 31,322 | 5 | 5 | 5 | 5,956 | 37 | 37 | 37,278 | 18,638 | |||||||||||||
| Legacies | - | - | - | |||||||||||||||||||
| Grants | 11,087 | 11 | 11 | 11,087 | 13,673 | |||||||||||||||||
| Receipts from fundraisingactivities | 33,368 | 33 | 33 | 33,368 | 16,009 | |||||||||||||||||
| Gross tradingreceipts | - | - | - | |||||||||||||||||||
| Income from investments other than | ||||||||||||||||||||||
| land and buildings | - | - | - | |||||||||||||||||||
| Rents from land & buildings | - | - | - | |||||||||||||||||||
| Gross receipts from other charitable | ||||||||||||||||||||||
| activities | - | - | - | |||||||||||||||||||
| Interest | - | - | - | - | ||||||||||||||||||
| A1 Sub total | A1 Sub total 75,777 | 5,956 | 5,956 | 5,956 | 5,956 | - | - | - | - | - | - | - | 81,733 | 81,733 | 81,733 | 48,320 | ||||||
| A2 Receipts from asset & | ||||||||||||||||||||||
| investment sales | ||||||||||||||||||||||
| Proceeds from sale of fixed assets Proceeds from sale of investments A2 Sub total - - - Total receipts 75,777 5,956 - ~~—~~ |
- - |
- - |
- - |
- - - 81,733 |
- - - 81,733 |
- - - 81,733 |
- 48,320 |
|||||||||||||||
| A3 Payments | ||||||||||||||||||||||
| Expenses for fundraising activities | 5,424 | 5 | 5 | 5,424 | 1,900 | |||||||||||||||||
| Gross trading payments | - | - | - | |||||||||||||||||||
| Investment management costs | - | - | - | |||||||||||||||||||
| Payments relating directly to charitable | Payments relating directly to charitable | |||||||||||||||||||||
| activities | 7 | 7 | 7 | 7,632 | 7 | 7 | 7,632 | 5,591 | ||||||||||||||
| Grants and donations | 1,240 | 1 | 1 | 1,240 | 8 | 8 | ||||||||||||||||
| Governance costs: | ||||||||||||||||||||||
| - | - | - | ||||||||||||||||||||
| Audit / independent examination | 100 | 100 | 100 | 100 | 100 | 100 | ||||||||||||||||
| Preparation of annual accounts | - | - | - | |||||||||||||||||||
| Legal costs | 1,028 | 1 | 1 | 1,028 | 700 | 700 | ||||||||||||||||
| Other | Other62,611 | 62 | 62 | 62,611 | 63,143 | |||||||||||||||||
| - | - | - | ||||||||||||||||||||
| **A3 Sub total ** | 70,403 | 7,632 | 7,632 | 7,632 | 7,632 | - | - | - | - | - | - | - | 78,035 | 78,035 | 78,035 | 71,442 | ||||||
| A4 Payments relating to asset and | ||||||||||||||||||||||
| investment movements | ||||||||||||||||||||||
| Purchases of fixed assets Purchase of investments A4 Sub total - - - Total payments 70,403 7,632 - ~~—————~~ |
- - |
- - |
- - |
- - - 78,035 |
- - - 78,035 |
- - - 78,035 |
- 71,442 |
|||||||||||||||
| Net receipts / (payments) A5 Transfers to / (from) funds Surplus / (deficit) for year |
5,374 1,676) ( - - 3,698 23,122) ( - 5,374 1,676) ( - - 3,698 23,122) ( ~~=——————~~ |
APPENDIX 2
RIVER KIDS
SC037312
Section B Statement of balances
| Categories Signed by one or two trustees on behalf of all the trustees B3 Other assets B5 Contingent liabilities B4 Liabilities B1 Cash funds B2 Investments |
Details | Unrestricted funds to nearest £ 57,187 5,374 |
Restricted funds to nearest £ 3,904 1,676) ( |
Expendable endowment funds to nearest £ |
Permanent endowment funds to nearest £ |
Total current period to nearest £ |
Total last period to nearest £ |
|---|---|---|---|---|---|---|---|
| Cash and bank balances at start of year | 61,091 | 79,112 | |||||
| Surplus / (deficit) shown on receipts and payments account |
3,698 | 18,221) ( |
|||||
| - | |||||||
| - | |||||||
| Cash and bank balances at end of year (Agree balances with receipts and payments account(s)) Details |
62,561 | 2,228 | - | - | 64,789 | 60,891 | |
| - | - |
- |
- asset belongs |
- |
4,901 | ||
| Fund to which | Market valuation to nearest £ |
Last year to nearest £ |
|||||
| Details | Fund to which | asset belongs | Total Cost (if available) to nearest £ |
- | - |
||
| Current value (if available) to nearest £ |
Last year to nearest £ |
||||||
| Details | Total Fund to which l |
- | - |
- |
|||
| iability relates | Amount due to nearest £ |
Last year to nearest £ |
|||||
| Details | Fund to which l | Total iability relates |
- | - | |||
| Amount due (estimate) to nearest £ |
Last year to nearest £ |
||||||
| Signature | Print Name | Total | - | - |
|||
| Date of approval | |||||||
| (agreed at Board Meeting) | |||||||
| (agreed at Board Meeting) | |||||||
RIVER KIDS 2020-2021 OSCR / Statement of balances
December 2007
2
APPENDIX 2
RIVER KIDS
SC037312
Section C Notes to the Accounts
C1 Nature and purpose of funds (may be stated on analysis of funds worksheets)
| C3a Trustee remuneration C3b Trustee remuneration - details C2 Grants |
Type of activity or project supported | Individual / institution |
Number of grants made |
£ |
|---|---|---|---|---|
| If no remuneration was paid during the period to any charity trustee or person connected to a trustee cross this box (otherwise complete section 3b) |
X |
|||
| Authority under which paid | £ | |||
| X | ||||
| C4a Trustee expenses C4b Trustee expenses - details C5 Transactions with trustees and connected persons |
If no expenses were paid to any charity trustee during the period then cross (otherwise complete section 4b) |
If no expenses were paid to any charity trustee during the period then cross (otherwise complete section 4b) |
this box | |
|---|---|---|---|---|
| - Heater hire re-imburesment and purchase - Toys bought for Toy Appeal re-imburesment other allowable expenses - allowable expenses re Toy Appeal and sundries -Re-imbursement for Antivirus software/ zoom licence Nature of relationship Nature of transaction |
Number of trustees £ |
|||
| - Toys bought for Toy Appeal re-imburesment | 1 | 5,363 | ||
| - Heater hire re-imburesment and purchase | 1 | 598 | ||
| other allowable expenses | 1 | 878 | ||
| - allowable expenses re Toy Appeal and sundries | 1 | 84 | ||
| -Re-imbursement for Antivirus software/ zoom licence | 1 | 209 | ||
Nature of relationship |
Transaction amount (£) Balance outstanding at period end (£) |
|||
X |
||||
C6 Other information
RIVER KIDS 2020-2021 OSCR / Notes
December 2007
3
APPENDIX 2
RIVER KIDS
SC037312
Additional analysis (1)
Analysis of receipts and payments
1 Donations
| 1 Donations | 1 Donations | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted funds to nearest £ |
Restricted funds to nearest £ |
Expendable endowment funds to nearest £ |
Permanent endowment funds to nearest £ |
Total current period to nearest £ |
Total last period to nearest £ |
||||
| VARIOUS | 31,332 | 31,332 | 23,538 | ||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| Total 2 Grants |
31,332 | - | - | - | 31,332 | 23,538 | |||
| reference Unrestricted funds to nearest £ |
reference Restricted funds to nearest £ |
- | - | reference Total current period to nearest £ |
reference Total last period to nearest £ |
||||
| VARIOUS | 11,087 | 11,087 | 13,671 | ||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| Total 3 Gross receipts from other charitable activities |
11,087 | - | 11,087 | 13,671 | |||||
| - Unrestricted funds to nearest £ |
- Restricted funds to nearest £ |
Expendable endowment funds to nearest £ |
Permanent endowment funds to nearest £ |
- Total current period to nearest £ |
reference Total last period to nearest £ |
||||
| FUNDRAISING | 33,368 | 5,956 | 39,324 | 16,008 | |||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| Total 33,368 reference error Unrestricted funds to nearest £ 4 Payments relating directly to charitable activities |
33,368 | 5,956 | - | - | 39,324 | 16,008 | |||
| reference error Restricted funds to nearest £ |
- Expendable endowment funds to nearest £ |
- Permanent endowment funds to nearest £ |
reference error Total current period to nearest £ |
reference error Total last period to nearest £ |
|||||
| DONATIONS | 1,240 | 7,632 | 8,872 | 8 | |||||
| FUNDRAISING | 5,424 | 5,424 | 7,491 | ||||||
| - | - | ||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| - | |||||||||
| Total | 6,664 | 7,632 | - | - | 14,296 | 7,499 | |||
| reference error | - | - | - | reference error | reference error |
RIVER KIDS 2020-2021 OSCRAdditional notes (1)
December 2007
APPENDIX 2
SC037312
Additional analysis (2)
| Receipts 5 Breakdown of unrestricted funds |
Unrestricted fund 1 - enter name of fund below |
Unrestricted fund 1 - enter name of fund below |
Unrestricted fund 2 - enter name of fund below |
Unrestricted fund 3 - enter name of fund below |
Unrestricted fund 4 - enter name of fund below |
Total unrestricted funds |
Total unrestricted funds last period |
|---|---|---|---|---|---|---|---|
| Donations | 31,322 | 31,322 | 18,638 | ||||
| Legacies | - | ||||||
| Grants | 11,087 | 11,087 | 13,673 | ||||
| Receipts from fundraisingactivities | 33,368 | 33,368 | 16,008 | ||||
| Gross tradingreceipts | - | ||||||
| buildings | - | ||||||
| Rents from land & buildings | - | ||||||
| Gross receipts from other charitable activities | - | 2 | |||||
| Sub total Receipts from asset & investment sales |
75,777 | - | - | - | 75,777 | 48,321 | |
| - | |||||||
| Proceeds from sale of fixed assets | - | ||||||
| Proceeds from sale of investments | - | ||||||
| Sub total Total receipts Payments |
- | - | - | - | - | - | |
| 75,777 | - | - | - | 75,777 | 48,321 | ||
| - | |||||||
| Expenses for fundraisingactivities | 5,424 | 5,424 | 1,900 | ||||
| Gross trading payments | - | ||||||
| Investment management costs | - | ||||||
| Payments relatingdirectlyto charitable activities | - | ||||||
| Grants and donations | 1,240 | 1,240 | 8 | ||||
| Governance costs: | - | ||||||
| Audit / independent examination | 100 | 100 | 100 | ||||
| Preparation of annual accounts | - | ||||||
| Legal costs | 1,028 | 1,028 | 700 | ||||
| Others | 62,611 | 62,611 | 63,143 | ||||
| - | |||||||
| Sub total Payments relating to asset and investment movements |
70,403 | - | - | - | 70,403 | 65,851 | |
| - | |||||||
| Purchases of fixed assets | - | ||||||
| Purchase of investments | - | ||||||
| Sub total Total payments Net receipts / (payments) Transfers to / (from) funds Surplus / (deficit) for year |
- | - | - | - | - | - | |
| - | |||||||
| 70,403 | - | - | - | 70,403 | 65,851 | ||
| - | |||||||
| 5,374 | - | - | - | 5,374 | 17,530) ( |
||
| - | |||||||
| 5,374 | - | - | - | 5,374 | 17,530) ( |
||
| - | |||||||
| Nature and purpose of funds | |||||||
RIVER KIDS 2020-2021 OSCRAdditional notes (2)
December 2007
APPENDIX 2
RIVER KIDS
SC037312
Additional analysis (3)
| Receipts 6 Breakdown of restricted funds |
Restricted fund 1 - enter name of fund below |
Restricted fund 2 - enter name of fund below |
Restricted fund 3 - enter name of fund below |
Restricted fund 4 - enter name of fund below |
Total restricted funds |
Total restricted funds last period |
|---|---|---|---|---|---|---|
| Donations | 5,956 | 5,956 | 4,900 | |||
| Legacies | - | |||||
| Grants | - | |||||
| Receipts from fundraisingactivities | - | |||||
| Gross tradingreceipts | - | |||||
| Income from investments other than land and buildings |
- | |||||
| Rents from land & buildings | - | |||||
| Gross receipts from other charitable activities | - | |||||
| Sub total Receipts from asset & investment sales |
5,956 | - | - | - | 5,956 | 4,900 |
| - | ||||||
| Proceeds from sale of fixed assets | - | |||||
| Proceeds from sale of investments | - | |||||
| Sub total Total receipts Payments |
- | - | - | - | - | - |
| 5,956 | - | - | - | 5,956 | 4,900 | |
| - | ||||||
| Expenses for fundraising activities | - | |||||
| Gross trading payments | - | |||||
| Investment management costs | - | |||||
| Payments relating directly to charitable activities | 7,632 | 7,632 | 5,591 | |||
| Grants and donations | - | |||||
| Governance costs: | - | |||||
| Audit / independent examination | - | |||||
| Preparation of annual accounts | - | |||||
| Legal costs | - | |||||
| - | ||||||
| - | ||||||
| Sub total Payments relating to asset and investment movements |
7,632 | - | - | - | 7,632 | 5,591 |
| - | ||||||
| Purchases of fixed assets | - | |||||
| Purchase of investments | - | |||||
| Sub total Total payments Net receipts / (payments) Transfers to / (from) funds Surplus / (deficit) for year |
- | - | - | - | - | - |
| - | ||||||
| 7,632 | - | - | - | 7,632 | 5,591 | |
| - | ||||||
| 1,676) ( |
- | - | - | 1,676) ( |
691) ( |
|
| - | ||||||
| 1,676) ( |
- | - | - | 1,676) ( |
691) ( |
|
| - | ||||||
| Nature andpurpose of funds | ||||||
| To fund Toy Appeal only |
RIVER KIDS 2020-2021 OSCRAdditional notes (3)
December 2007
roved and si ned on behalf of River Kids Signature: Print Name: tirling Date: Position: Trustee Signature: Prlnt Name: Date: Position: Trustee Signature: Print Name: Date.. ?19/11 Position: Trustee & Treasurer
roved and si ned on behalf of River Kids SCIO Signature: Print Name: Date: Position: Trustee Signature.. Print Name: Date: Positlon: Trustee Slgnature: Print Name: Date: Position: Trustee & Treasurer
River Kids Trustees’ Annual Report and Accounts for y/e 31[st] March 2021 River Kids is a registered Scottish Charity Scottish Charity Number SC037312
Current Trustees at 31/03/21
(2008 – resigned Aug-18 then re-joined Aug-18) (Feb-17 – resigned Aug-18 then re-joined Aug-18) (Jul-17) (Feb-19) (re-joined the Board Nov-19) (Feb-20) (May-20) (Jan-21)
Other Trustees during the year
n/a
Current address
63-67 East Main Street, Broxburn, West Lothian EH52 5EE
Recruitment and appointment of trustees
All Trustees are appointed by the current Board as vacancies become available or skills gaps are identified. Each person who wants to become a Trustee is asked to write to us with their CV and they are asked to appear before the Board if they have a suitable skillset. They are then proposed and seconded and a vote of all Trustees is carried out. Chair, Vice Chair, and Treasurer appointments are made and confirmed at Board meetings and are confirmed annually.
Specific appointments, as at 31 March 2021, are as follows: Chair – Vice Chair – Treasurer –
Governing Document
The Charity is an unincorporated association and the purposes and administration arrangements are set out in our Trust Document. The Charity applied for SCIO status and this was registered on the 27th July 2020. Due to Covid impacts we have been unable to open bank accounts for the SCIO to date to allow the transfer of assets but this will be done at the earliest opportunity in our next trading year.
Charitable purpose
To advance education, promote the welfare, relieve poverty or financial hardship or otherwise relieve the needs of children of West Lothian and its environs, by the provision of equipment and support to local groups and individuals which the law regards as charitable.
Page 1
Changes within River Kids
SCIO:
On 27 July 2020, River Kids successfully applied to move from an unincorporated association to a incorporated association by setting up a new charity, River Kids SCIO (Charity Number SC050325). Enhancements have been made to the Charitable Purpose (set out below) which aligns to River Kids’ strategic objectives and new mission statement; this is a massive achievement for River Kids and will assist in the growth strategy for which we are undertaking.
New Charitable Purposes:
-
The prevention or relief of poverty;
-
The advancement of education;
-
The advancement of citizenship or community development;
-
The provision of recreational facilities, or the organisation of recreational activities, with the object of improving conditions of life for the persons for whom the facilities or activities are primarily intended; and
-
The relief of those in need by the reason of age, ill health, disability, financial hardship or other disadvantage.
Whilst the new charity has been set up, the impact of Covid-19 has hindered the Charity’s ability to move from River Kids to River Kids SCIO, however, preparations are ongoing, and it is hoped that during the new financial year all aspects will move over to River Kids SCIO. Fundamentally our supporters will see no changes to the day-to-day operations of River Kids.
Modernisation:
As part of the Charity’s modernisation, we moved to purchase an iZettle machine in order to address the ever-growing use of cards (both credit and debit) in the UK, to purchase items. It has been clear this change has been positive for the Charity with the first use of the iZettle machine bringing in over £2,000 in its first weekend of operation.
Other changes seen within the Charity include moving away from reliance on JustGiving for fundraising and bringing in new tools such as Facebook Donate (ability to accept donations directly from posts within Facebook/fundraising by supporters), GoCardless (ability to take monthly Direct Debit payments), Amazon Smile (small contributions from Amazon for day-to-day purchases) and Amazon Wish List (allowing the Charity to target much needed toys/goods).
The Amazon Wish List proved wholly beneficial during the 2020 West Lothian Toy Appeal and allowed the Charity to receive donations while staying compliant with the ongoing rules and regulations associated with the pandemic.
We will continue to look at ways to modernise River Kids whilst we grow the Charity.
Activities and Achievements
Due to external matters, well beyond the control of the Charity (outlined below in ‘Issues Encountered during the year’), the Charity was unable to undertake many notable activities in the financial year – the key one being 2 Toy Sales towards the latter part of 2020. Events are starting to be planned for the new financial year; however, we remain cognisant of the ongoing pandemic and will need to be ready and willing to adjust our plans. The key success will be to ensure the Charity’s profile continues to be raised while bringing in much needed funds.
We were delighted to be approached by (Professional Golfer from West Lothian) who wished to raise funds for River Kids via an auction. The proceeds of the auction were split between River Kids and Aberlour Trust, with each receiving £14,710 however, due to an administrative error the funds were not credited to our account until after this financial year and will
Page 2
be reflected within next year’s accounts. December also saw our highest donations received with nearly £12k coming in from various donors including £2,500 from Phoenix Drilling Ltd (a local West Lothian business).
Against all odds, December 2020 saw the Charity deliver another West Lothian Toy Appeal. In 2019 toys were delivered to c1,300 local children, with 2020 seeing this number surpass 2,000 children being supported. It is clear the pandemic has had a knock-on effect to the families of West Lothian and showed our services were much needed during this critical time. We provided each child with a bag of toys to help make their Christmas special. We had to make a number of adjustments to deliver the Toy Appeal, including arranging for the referrers to collect their respective packages at pre-arranged times (to remain Covid compliant). What was noted during this year’s appeal was the speed and ease in which the Charity was able to pull together over 2,000 packages and we will look to continue with a collection-only service.
The Charity looks to support candidates from Enable to gain work experience and provides them a route into full-time employment; during the financial year, both employees from Enable finished their respective contracts with River Kids and due to the ongoing pandemic we have been unable to seek any further employees at this time. We will, however, look to support appropriate candidates during the next financial year.
We are, as always, very grateful to all the donors and companies that have supported us, without whom River Kids would not be able to deliver what it does.
Issues Encountered during the year
Once again, it is with regret that we report that the Charity encountered a number of exceptional situations during the year which have again impacted the performance of the Charity:
-
Covid-19: The pandemic evidently has had an impact, not just on River Kids but across the entire globe. Towards the end of the last financial year its impact was seen immediately. We had to take steps to protect the Charity, but to also preserve our staff (we made a commitment to ensure they would not lose their jobs). To this end, the difficult decision was made to cut the majority of our services (save for exceptional one-off requests) and to place the majority of staff on furlough. These steps were key and allowed the Charity to get through the pandemic partially unscathed. As noted above we had a good December 2020 in terms of income, however, the inability to effectively raise funds and the Charity’s profile, has set us back around 1 year into our 5-year plan; it is most likely this impact will be ongoing for some time. It is pleasing to note that as soon as restrictions were eased all staff were brought back, however, due to the ever-changing landscape we did have to re-use the furlough scheme on a number of occasions. We expect that the Charity will be fully operational in the new financial year, however, we will continue to monitor the situation and take steps as needed to protect the ongoing viability of the Charity, whilst supporting our staff.
-
Staff Turnover: It is with regret that during the pandemic and towards a key milestone in the River Kids calendar, the Office Manager resigned. That being said we swiftly recruited a Charity Manager with the skills and experience to run, and deliver on the strategic objectives of the Charity – as noted above, however, the pandemic has stifled much of what was, or should have been delivered on which has a knock-on impact to the wider goals and objectives.
-
Staff costs: These remain our highest outgoings, and as noted above, this year saw one member of staff leaving. Whilst initially this left the Charity with 1 FTE, and 2 employees funded by SCVO (albeit both left during the financial year due to their contracts expiring), recruitment was undertaken and as at the end of the financial year we had 3 FTE, with 0 employees funded by SCVO. Whilst staff costs remain high, and despite the lack of fundraising activities this year, this has not had an impact on unrestricted reserves thanks in
Page 3
large to the donations towards the latter end of 2020. A key priority for 2021 will be for the Charity to quickly establish avenues for fresh funds coming in to secure the Charity’s longterm viability and continuous support to the community.
Trustee remuneration and expenses
It is not our normal policy to provide expenses to Trustees; however, in the running of the charity it is sometimes a requirement that items are purchased and later claimed back. The following expenses were paid to Trustees in the year to March 2021:
-
has received a total of £6,839 in expenses, with £5,363 being
-
reimbursement for toys he bought for the Toy Appeal (these toys were received at a discount and were sourced with the Charity’s consent), £598 was to repay the cost of heaters hired/ purchased to warm the premises, £100 for CAPEX on a new printer, £500 reimbursed for skip hire to clear unusable stock and £278 for sundry expenses including refuse bags, maintenance costs and new collection tins.
-
has received £84 as re-imbursement for consumable purchases of waste bags
-
and other items required to run the Toy Sale safely during Covid.
-
has received £209 as re-imbursement: £23 for an iZettle machine so we could
-
accept card payments, £79 for anti-virus software purchased for charity laptops/ ongoing IT costs and a new Zoom licence at £107 needed to operate effectively during lockdown.
Reserves
The Charity held restricted funds of £2,228 and unrestricted funds of £62,561 as at 31 March 2021.
Approved by the trustees and signed on their behalf.
Treasurer/ Trustee 2021
Page 4