| 31.3.21 | 31.3,20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | |||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and love offering |
27,455 | 27,455 | 42,894 | ||
| Convocation Contributions |
9,000 | 9,000 | 16,745 | ||
| Total | 36,455 | 36,455 | 59,639 | ||
| EXPENDITURE ON | |||||
| Donations and love offering |
46,939 | 46,939 | 45,180 | ||
| Depreciation | 11,754 | 11,754 | 12,442 | ||
| Total | 58,693 | 58,693 | 57,622 | ||
| NET INCOME/(EXPENDITURE) | (22,238) | (22,238) | 2,017 | ||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward | 139,955 | 139,955 | 137,938 | ||
| TOTAL FUNDS CARRIED FORWARD | 117,717 | 117,717 | 139,955 |
| 31.3.21 | 31.3.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 26,993 | 26,993 | 34,874 | ||
| CURRENT ASSETS | |||||
| Debtors | 13,150 | 13,150 | 12,785 | ||
| Prepayinents and accrued income |
643 | 643 | |||
| Cash at bank and in hand | 82,139 | 82,139 | 99,016 | ||
| 95,932 | 95,932 | 111,801 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(5,208) | (5,208) | (6,720) | ||
| NET CURRENT ASSETS | 90,724 | 90,724 | 105,081 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 117,717 | 117,717 | 139,955 | ||
| NET ASSETS | 117,717 | 117,717 | 139,955 | ||
| FUNDS | |||||
| Unrestricted funds |
117,717 | 139,955 | |||
| TOTAL FUNDS | 117,717 | 139,955 |
| CONVOCATION CON |
TRIBUTIONS | ||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| Convocation | 9,000 | 16,745 | |
| NET INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated after charging/(crediting): | ||
| 31.3.21 | 31.3.20 | ||
| Depreciation -owned assets |
7,881 | 10,042 | |
| Motor and travelling | 165 | 1,400 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| fund | fund | funds | ||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and love offering |
42,894 | 42,894 | ||
| Convocation Contributions |
16,745 | 16,745 | ||
| Total | 59,639 | 59,639 | ||
| EXPENDITURE ON | ||||
| Donations and love offering |
45,180 | 45,180 | ||
| Depreciation | 12,442 | 12,442 | ||
| Total | 57,622 | 57,622 | ||
| NET INCOME | 2,017 | 2,017 | ||
| RECONCILIATION | OFFUNDS | |||
| Total funds brought | forward | 137,938 | 137,938 | |
| TOTAL FUNDS CARRIED FORWARD | 139,955 | 139,955 |
| Improvements | Fixtures | ||||
|---|---|---|---|---|---|
| to | Plant and | and | Motor | ||
| property | machinery | fittings | vehicles | Totals | |
| COST | |||||
| At I April 2020 and | |||||
| 31March 2021 | 7,500 | 64,683 | 90,398 | 5,000 | 167,581 |
| DEPRECIATION | |||||
| At I April 2020 | 1,050 | 49,881 | 79,276 | 2,500 | 132,707 |
| Charge for year | 150 | 3,701 | 2,780 | 1,250 | 7,881 |
| At 31March 2021 | 1,200 | 53,582 | 82,056 | 3,750 | 140,588 |
| NET BOOK VALUE | |||||
| At 31March 2021 | 6,300 | 11,101 | 8,342 | 1,250 | 26,993 |
| At 31March 2020 | 6,450 | 14,802 | 11,122 | 2,500 | 34,874 |
| DEBTORS:AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | |||||
| 31.3.21 | 31.3,20 | ||||
| Loan to brethren | 13,150 | 12,785 | |||
| CREDITORS: AMOUNTS | FALLING DUE | WITHIN ONE YEAR | |||
| 31.3.21 | 31.3.20 | ||||
| Other creditors | 750 | ||||
| Accrued expenses | 5,208 | 5,970 | |||
| 5,208 | 6,720 | ||||
| MOVEMENT IN FUNDS | |||||
| Net | |||||
| movement | At | ||||
| At 1.4.20 | in funds | 31.3.21 | |||
| Unrestricted funds |
|||||
| General fund | 139,955 | (22,238) | 117,717 | ||
| TOTAL FUNDS | 139,955 | (22,238) | 117,717 |
| Incoming | Resources | Movement | |||||
|---|---|---|---|---|---|---|---|
| resources | expended | in funds | |||||
| E | |||||||
| Unrestricted | funds | ||||||
| General fund | 36,455 | (58,693) | (22,238) | ||||
| TOTAL FUNDS | 36,455 | (58,693) | (22,238) | ||||
| Comparatives | for movement | in funds | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.19 | in funds | 31.3.20 | |||||
| E | |||||||
| Unrestricted | funds | ||||||
| General fund | 137,938 | 2,017 | 139,955 | ||||
| TOTAL FUNDS | 137,938 | 2,017 | 139,955 | ||||
| Comparative | net movement | in | funds, included | in the | above are as follows: | ||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General fund | 59,639 | (57,622) | 2,017 | ||||
| TOTAL FUNDS | 59,639 | (57,622) | 2,017 | ||||
| A current year 12months | and | prior year 12months | combined position is as follows: | ||||
| Net | |||||||
| movement | At | ||||||
| At 1,4.19 | in funds | 31.3.21 | |||||
| E | |||||||
| Unrestricted | funds | ||||||
| General fund | 137,938 | (20,221) | 117,717 | ||||
| TOTAL FUNDS | 137,938 | (20,221) | 117,717 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 96,094 | (116,315) | (20,221) | |
| TOTAL FUNDS | 96,094 | (116,315) | (20,221) |
| 31.3.21 | 31.3.20 | ||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and love offering | |||
| Donations and love offering |
27,455 | 42,894 | |
| Convocation Contributions |
|||
| Convocation | 9,000 | 16,745 | |
| Total incoming resources |
36,455 | 59,639 | |
| EXPENDITURE | |||
| Raising donations and legacies |
|||
| Motor and travelling | 165 | 1,400 | |
| Rates and water | 134 | 130 | |
| Insurance | 2,449 | 2,304 | |
| Light and heat | 11,244 | 12,324 | |
| Telephone | (674) | 3,214 | |
| Postage and stationery | 419 | ||
| Sundries | 1,096 | 1,157 | |
| Refuse Collection | 226 | 711 | |
| Building repairs and upkeep | 31,571 | 22,075 | |
| Events (Convocation) | 1,323 | ||
| Bank charges and interest | 309 | 542 | |
| 46,939 | 45,180 | ||
| Depreciation | |||
| Improvements to property |
150 | 150 | |
| Plant and machinery | 3,701 | 4,934 | |
| Fixtures and fittings | 2,780 | 3,708 | |
| Motor vehicles | 1,250 | 1,250 | |
| 7,881 | 10,042 | ||
| Support costs | |||
| Governance costs |
|||
| Accountancy and legal Legal and professional |
fees fees |
2,700 1,173 |
2,400 |
| 3,873 | 2,400 | ||
| Total resources expended | 58,693 | 57,622 | |
| Net (expenditure)/income | (22,238) | 2,017 |