| Page | |||||
|---|---|---|---|---|---|
| Report ofthe | Trustees | 1 | to | 4 | |
| Independent | Examiner's | Report | |||
| Statement of | Financial | Activities | |||
| Balance Sheet | |||||
| Notes to the | Financial Statements | 8 | to | 13 |
| F | or The Year Ended 5 A rll |
2021 | |||||
|---|---|---|---|---|---|---|---|
| 5.4.21 | 5.4.20 | ||||||
| Unrestricted | Total | ||||||
| funds | funds | ||||||
| Notes | |||||||
| INCONIE | AND ENDOWMENTS | FROM | |||||
| Donations | and legacies | 56,369 | 39,149 | ||||
| Investment | income | 1,218 | 1,276 | ||||
| Total | 57,587 | 40,425 | |||||
| EXPENDITURE ON | |||||||
| Charitable | activities | ||||||
| Meeting hall running |
costs | 58,451 | 116,074 | ||||
| Donations | to other Meeting | Room Trusts | 9,456 | 95,188 | |||
| Total | 67,907 | 211,262 | |||||
| NET INCOME/(EXPENDITURE) | (10,320) | (170,837) | |||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 777,364 | 948,201 | ||||
| TOTAL FUNDS CARRIED | FORWARD | 767,044 |
| Balance Sheet 5 ril 2021 |
||||
|---|---|---|---|---|
| 5.4.21 | 5.4.20 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| Notes | 6 | |||
| FIXEDASSETS | ||||
| Tangible | assets | 666,066 | 683,088 | |
| CURRENT ASSETS | ||||
| Debtors | 12 | 5,989 | 1,229 | |
| Cash at | bank | 98,114 | 98,137 | |
| 104,103 | 97,366 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | 13 | (3,125) | (3,090) |
| NET CURRENT ASSETS | 100,978 | 94,276 | ||
| TOTAL | ASSETS LESSCURRENT | LIABILITIES | 767,044 | 777,364 |
| NET ASSETS | 767,044 | 777,364 | ||
| FUNDS | 14 | |||
| Unrestricted funds |
767,044 | 777,364 | ||
| TOTAL | FUNDS | 767,044 | 777,364 |
| DONAT | IONS AND L |
EGAC | IES | |||
|---|---|---|---|---|---|---|
| 5.4.21 | 5.4.20 | |||||
| E | 6 | |||||
| Contributions from the congregation |
33,885 | 24,780 | ||||
| Gift Aid | donations | 13,635 | 13,535 | |||
| Income | tax repayable | on Gift Aid | 7,905 | |||
| Payroll | giving | 59 | 89 | |||
| Other donations | 885 | 745 | ||||
| 56,369 | 39,149 | |||||
| INVESTMENT INCOME | ||||||
| 5.4.21 | 5.4.20 | |||||
| f | ||||||
| Deposit | account interest | 1,218 | 1,276 | |||
| CHARITABLE ACTMTIES | COSTS | |||||
| Support | ||||||
| Direct | costs (see | |||||
| Costs 5 |
note 5) F |
Totalsf | ||||
| Meeting | hall running | costs | 2,827 | 55,624 | 58,451 | |
| Donations to other Meeting |
Room | |||||
| Trusts | 9,456 | 9,456 | ||||
| 12,283 | 55,624 | 67,907 |
| SUPPORT C | OST | S | |||||
|---|---|---|---|---|---|---|---|
| Governance | |||||||
| Management f |
costs f |
Totals f |
|||||
| Meeting hall |
running | costs | 51,932 | 3,692 | 55,624 | ||
| Anal sis of meetin |
hall runnin | c sts | |||||
| 5.4.21 | 5.4.20 | ||||||
| Management | |||||||
| Rates and water | 172 | 1,339 | |||||
| Insurance | 1,246 | 1,206 | |||||
| Light and heat | 1,627 | 3,512 | |||||
| Telephone | 571 | 596 | |||||
| Repairs, maintenance | and cleaning | 30,753 | 6,007 | ||||
| Professional | costs | inch health and safety | 541 | 435 | |||
| Sundries | 499 | ||||||
| Refurbishment | costs | 80,830 | |||||
| Freehold property |
depreciation | 15,000 | 15,000 | ||||
| Fixtures and | fitting | depreciation | 2,022 | 2,696 | |||
| 51,932 | 112,120 | ||||||
| Governance | costs | ||||||
| Independent | examination | 1,224 | 1,236 | ||||
| Computer running |
costs | 459 | 500 | ||||
| Professional | support | costs | 1,019 | 1,176 | |||
| Accountancy | fees | 990 | |||||
| 3,692 | 3,902 | ||||||
| Total support | costs | 55,624 | 116,022 | ||||
| INDEPENDENT EXAIIIIINATION |
|||||||
| 5.4.21 | 5.4.20 | ||||||
| 6 | E | ||||||
| Independent | examination | 1,224 | 1,236 |
| DONATED S | ERVICE | S | |||
|---|---|---|---|---|---|
| 5.4.21 | 5.4.20 | ||||
| 6 | |||||
| To Compton | Meeting | Rooms Trust | |||
| —For meeting | hall running | expenses | 9,456 | 6,226 | |
| —Meeting hall |
development | project | 89,962 | ||
| To St. Austell | Gospel | Trust | 2,000 | ||
| To The Preston Down |
Trust | ||||
| To The Quarry Gospel | Hall | Trust | |||
| 9,456 | 101,853 |
| The Trust has no employees in this year orthe pre TANGIBLE FIXEDASSETS |
ceding year. |
||
|---|---|---|---|
| Fixtures | |||
| Freehold | and | ||
| property f |
fittings 6 |
Totals | |
| COST | |||
| At 6April 2020 and 5 April 2021 | 750,000 | 72,349 | 822,349 |
| DEPRECIATION | |||
| At 6 April 2020 | 75,000 | 64,261 | 139,261 |
| Charge for year | 15,000 | 2,022 | 17,022 |
| At 5April 2021 | 90,000 | 66,283 | 156,283 |
| NET BOOK VALUE | |||
| At 5 April 2021 | 660,000 | 6,066 | 666,066 |
| At 5 April 2020 | 675,000 | 8,088 | 683,088 |
| DEBTORS: | A | MOUNTS FALLING DUE WITHIN ONE YEAR |
|||
|---|---|---|---|---|---|
| 5.4.21 | 5.4.20 | ||||
| E | |||||
| Other debtors | 4,678 | ||||
| Prepayments | 1,311 | 1,229 | |||
| 5,989 | 1,229 | ||||
| CREDITORS: | AIIIIOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 5.4.21 | 5.4.20 | ||||
| f | f | ||||
| Other creditors | 3,125 | 3,090 | |||
| MOVEMENT | IN FUNDS | ||||
| Net | |||||
| movement | At | ||||
| At 6.4.20 f |
in funds | 5xb21 6 |
|||
| Unrestricted | funds | ||||
| General fund |
777,364 | (19,433) | 757,931 | ||
| Designated | fund | 9,113 | 9,113 | ||
| 777,364 | (10,320) | 767,044 | |||
| TOTAL FUNDS | 777,364 | (10,320) | 767,044 |
| Net mo | veme | nt | in funds, includ |
ed in the above are as |
follows: | ||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||||
| resources 6 |
expended f |
in funds 6 |
|||||
| Unrestricted | funds | ||||||
| General | fund | 45,647 | (65,080) | (19,433) | |||
| Designated | fund | 11,940 | (2,827) | 9,113 | |||
| 57,587 | (67,907) | (10,320) | |||||
| TOTAL | FUNDS | 57,587 | (67,907) | (10,320) | |||
| Comparatlves | for movement | In funds | |||||
| Net | |||||||
| movement | At | ||||||
| At 6.4.19 | in funds | 5.4.20 | |||||
| 6 | F | f | |||||
| Unrestricted | funds | ||||||
| General | fund | 948,201 | (170,837) | 777,364 | |||
| TOTAL | FUNDS | 948,201 | (170,837) | 777,364 |
| Comparative | net movement in funds, include |
d in the above are as follows: |
||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| 6 | 6 | F | ||
| Unrestricted | funds | |||
| General fund | 40,425 | (211,262) | (170,837) | |
| TOTAL FUNDS | 40,425 | (211,262) | (170,837) |
| A curren | t ye | ar 12 months and prior year 12 |
months combined position is as follow |
s: | |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 6.4.19 f |
in funds | 5.4.21 6 |
|||
| Unrestricted | funds | ||||
| General | fund | 948,201 | (190,270) | 757,931 | |
| Designated | fund | 9,113 | 9,113 | ||
| 948,201 | (181,157) | 767,044 | |||
| TOTAL | FUNDS | 948,201 | (181,157) | 767,044 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| 8 | 5 | 8 | |||
| Unrestricted | funds | ||||
| General | fund | 86,072 | (276,342) | (190,270) | |
| Designated | fund | 11,940 | (2,827) | 9,113 | |
| 98,012 | (279,169) | (181,157) | |||
| TOTAL | FUNDS | 98,012 | (279,169) | (181,157) |