| year to 05.04.2021 | Year to | |||||
|---|---|---|---|---|---|---|
| ALL ITEMS RELATE TO UNRESTRICTED | General | Designated | 05.04.2020 | |||
| FUNDS | Fund | Fund | Tota I | Total | ||
| E | E | E | f | |||
| INCOME FROM | ||||||
| Gift-Aid Donations | 1,570 | 1,570 | 16,050 | |||
| Tax Repayable on Gift-Aid |
392 | 392 | 4,012 | |||
| Other Individual &Company |
Donations | 1,780 | 1,780 | 38,845 | ||
| Legacy | 0 | 0 | 5,000 | |||
| Contributions from the Congregation |
51,144 | 23,800 | 74,944 | 58,325 | ||
| Contributions to Conference |
Costs | 0 | 0 | 28,231 | ||
| Burial Fees | 9,750 | 9,750 | 3,250 | |||
| Sundry Income |
10 | 10 | 10 | |||
| Interest Received | 27 | 27 | 140 | |||
| TOTAL INCOMING RESOURCES |
64,673 | 23,800 | 88,473 | 153,863 | ||
| EXPENDITURE ON | ||||||
| MEETING HALL R NNING COSTS |
||||||
| Water and Sewerage | 224 | 224 | 255 | |||
| Light and Heat (Inc. Generator) | 7,486 | 7,486 | 15,999 | |||
| Repairs and Cleaning | 3,812 | 3,812 | 8,866 | |||
| Upkeep ofGrounds | 4,917 | 4,917 | 8,096 | |||
| Security and Fire Control | 3,468 | 3,468 | 3,695 | |||
| insurance | 1,864 | 1,864 | 1,290 | |||
| Professional Costs |
570 | 570 | 244 | |||
| Burial Ground Costs | 2,336 | 2,336 | 1,130 | |||
| Bank Charges | 397 | 397 | 419 | |||
| Sundry (Inc.for Zoom Meetings) | 727 | 727 | 636 | |||
| Depreciation | 111,957 | 111,957 | 113,358 | |||
| 137,758 | 137,758 | 153,988 | ||||
| OTHER CHARIT LEACTIVITIES |
||||||
| Congregation Support |
0 | 25,350 | 25,350 | 0 | ||
| Donated Services | Note 6 | 3,990 | 3,990 | 5,584 | ||
| Conference Hosting Costs |
(129) | (129) | 26,650 | |||
| Other Donations and Costs | 0 | 0 | 1,038 | |||
| GOVERNANCE COSTS |
||||||
| Professional Support Costs |
2,370 | 2,370 | 1,475 | |||
| Accountancy and Independent |
Examiner | 2,490 | 2,490 | 2,520 | ||
| TOTAL RESOURCES EXPENDED | Note 7 | 146,479 | 25,350 | 171,829 | 191,255 | |
| NET DEFICIT FOR YEAR | (81,806) | (1,550) | (83,356) | (37,392) | ||
| TOTAL FUND BROUGHT FORWARD |
2,282,572 | 0 | 2,282,572 | 2,319,964 | ||
| TOTAL FUNDS CARRIED FORWARD | 2,200,766 | (1,550) | 2,199,216 | 2,282,572 | ||
| Note 9 |
| YEOVIL GOSPEL HALL TRUST | |||||||
|---|---|---|---|---|---|---|---|
| BALANCE SHEET AS AT 55" APRIL 2021 | |||||||
| As at | As at | ||||||
| Note | 05.04.2D21 | 0~5.04.202 | |||||
| f | f | ||||||
| FIXEDASSETS | |||||||
| ~ER Id P |
|||||||
| At Tintinhull | Road, | yeovil | 1,436,512 | 1,532,884 | |||
| At 133West | Coker | Road, Yeovil | 340,201 | 349,710 | |||
| At Mason Lane, Montacute | 272,972 | 270,439 | |||||
| ~PN 51 0 |
IldI | 10,800 | 12,150 | ||||
| Furniture Fittin |
and E | ui ment | 14,176 | 18,380 | |||
| TOTAL FIXED | ASSETS | 2,074,661 | 2,183,563 | ||||
| EDERENT IIEEETE | |||||||
| Debtors | 4,405 | 4,263 | |||||
| Prepayments | 2,541 | 3,245 | |||||
| Bank Accounts | 123,531 | 100,229 | |||||
| 130,477 | 107,737 | ||||||
| LES:C RRENT LIABILITIES |
|||||||
| Amounts Fallin |
Due Within One | Year | |||||
| Creditors | 2,669 | 3,194 | |||||
| Accruals | 3,253 | 5,534 | |||||
| 5,922 | 8,728 | ||||||
| NET CURRENT | ASSET | 124,555 | 99,009 | ||||
| ~NETAE ET |
2,199,216 | 2,282,572 | |||||
| Represented | by:— | ||||||
| FUNDS —UNRESTRICTED FUNDS | |||||||
| General Fund |
2,200,766 | 2,282,572 | |||||
| Designated Fund |
(1,550j | 0 | |||||
| ~cl I 5 |
2,199,216 | 2,282,572 |
| 2. (a) |
NG ISLE FIXEDASSE These Comprise:- |
TS | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Freehold Pro ert |
|||||||||
| Tintinhull | 133West | Mason | Fittings, | ||||||
| Road | Coker Road, | Lane | Portacabin | Furniture | 8 | ||||
| Yeovil | Yeovil | Montacute | ~Buildin | ~di | t | Total | |||
| COST | f | f | f | f | |||||
| At 06.04.2020 | 2,625,931 | 387,746 | 270,439 | 13,500 | 125,189 | 3,422,805 | |||
| Additions in Year |
0 | 0 | 2,533 | 0 | 522 | 3,055 | |||
| At 05.04.2021 | 2,625,931 | 387,746 | 272,972 | 13,500 | 125,711 | 3,425,860 | |||
| ~PP~ECIAPI N |
|||||||||
| At 06.04.2020 | 1,093,047 | 38,036 | 0 | 1,350 | 106,809 | 1,239,242 | |||
| Charge for Year | 96,372 | 9,509 | 0 | 1,350 | 4,726 | 111,957 | |||
| At 05,04.2021 | 1,189,419 | 45,545 | 0 | 2,700 | 111,535 | 1,351,199 | |||
| T8 0 VALUE |
|||||||||
| At 05.04.2021 | 1,436,512 | 340,201 | 272,972 | 10,800 | 14,176 | 2,074,661 | |||
| At 05.04.2020 | 1,532,884 | 349,710 | 270,439 | 12,150 | 18,380 | 2,183,563 | |||
| (b) | FREEHOLD PROPERTY AT TINTINHULL | ROAD YEOVIL ISSUMMARISED |
AS'- | ||||||
| Meeting | Burial | ||||||||
| Hall | Ground | Total | |||||||
| COST | f | f | |||||||
| At 06.04.2020 and At 05.04.2021 | |||||||||
| - Land | 208,000 | 52,000 | 260,000 | ||||||
| - Construction Work |
2,251,785 | 114,146 | 2,365,931 | ||||||
| 2,459,785 | 166,146 | 2,625,931 | |||||||
| DEPRECIATION | |||||||||
| At 06.04.2020 | 1,074,378 | 18,669 | 1,093,047 | ||||||
| Charge for Year | 90,071 | 6,301 | 96,372 | ||||||
| At.05.04.2021 | 1,164,449 | 24,970 | 1,189,419 | ||||||
| NET BOOK VALUE | |||||||||
| At 05.04.2021 | 1,295,336 | 141,176 | 1,436,512 | ||||||
| At 05.04.2020 | 1,385,407 | 147,477 | 1,532,884 |
| Year to | Yearto | ||||||
|---|---|---|---|---|---|---|---|
| 05,04,2021 | 05.04.2020 | ||||||
| To Ivel Gospel | Hall Trust | ||||||
| - For Meeting | Hall Running | Expenses | 3,990 | 5,584 | |||
| 7, | RESOURCES | EXPENDED | |||||
| These were:- | |||||||
| Year to | 05.04.2021 | ||||||
| Meeting Hall |
Other | Year | |||||
| Running | Chantable | to | |||||
| Costs | Activities | Total | 05.04.2020 | ||||
| f | f | f | f | ||||
| Direct Costs | 137,758 | 29,211 | 166,969 | 187,260 | |||
| Support Costs | 2,170 | 200 | 2,370 | 1,475 | |||
| Governance | Costs | 2,090 | 400 | 2,490 | 2,520 | ||
| 142,018 | 29,811 | 171,829 | 191,255 |
| General | ||||
|---|---|---|---|---|
| Unrestricted | Designated | Total | ||
| Fund | Fund | Funds | ||
| AS AT 5~ APRIL 2021 | f | E | f | |
| Tangible | Fixed Assets | 2,074,661 | 0 | 2,074,661 |
| Current | Assets | 130,477 | 0 | 130,477 |
| Current | Liabilities | (5,922) | 0 | (5,922) |
| Owed between Funds |
1,550 | (1,550) | 0 | |
| Total Funds | 2,200,766 | (1,550) | 2,199,216 | |
| AS AT 5~ APRIL 202 | ||||
| Tangible | Fixed Assets | 2,183,563 | 2,183,563 | |
| Current | Assets | 107,737 | 107,737 | |
| Current | Liabilities | (8,728) | (8,728) | |
| Total Funds | 2,282,572 | 2,282,572 |
| MEN | T | S IN FUND | ||||
|---|---|---|---|---|---|---|
| Opening | incoming | Resources | Closing | |||
| Balance | Resources | ~Ex ended | Balance | |||
| E | E | |||||
| YEAR TO 5~ | APRIL 2021 | |||||
| Unrestricted | Funds | |||||
| General Fund |
2,282,572 | 64,673 | (146,479) | 2,200,766 | ||
| Designated | Fund | 0 | 23,800 | (25,350) | (1,550) | |
| Total Funds | 2,282,572 | 88,473 | (171,829) | 2,199,216 | ||
| YEAR TO 5~ | PRIL 2020 | |||||
| Unrestricted | Funds | |||||
| General Fund |
2,319,964 | 153,863 | (191255) | 2 282 572 | ||
| Tota I Funds | 2,319,964 | 153,863 | (191,255) | 2,282,572 |