## Langford Budville Jubilee Hall Trustees’ Annual Report June 2025 

## Annual Report for 2024 - 5 

This is the Annual Report for the Hall.  It was also presented at the open meeting of the Parish Council in May 2025. 

## Financial performance 

In the year to December 2024 income from hire was £20k (2023: £21k) with sundry income from Budvue, the bar, events and bank interest contributing a further £6k (2023: £6k). Expenditure was £22k (2023: £27k) including work on the storm water system (£4k), a picnic table and pressure washer. The surplus for the year after depreciation was £3k (2023: £0.2k). 

The bank balance at the end of December was £47k (2023 £43k) which includes £6k “belonging” to separate funds comprising Bowls, the Community Fund and the History Fund. 

## Capital works 

The major capital focus over Winter 24/25 was to assess the state of the Hall’s storm water system. We engaged Glanville Environmental and Dan Dudderidge, a local drainage engineer, to CCTV the system and check that it works as designed during heavy rainfall events.  This process included desilting the hydro-brake chamber on Ritherdons Lane and checking that it was feeding the attenuation basin at times of high flow.  Following the work, Trustees were reassured that it is possible to maintain the system with the help of local contractors pending an adoption process by the local utility which is likely to be lengthy. 

Secondary projects include paving over the courtyard and installing solar panels have been on hold but are scheduled to go ahead later this year. 

## Bookings 

Bookings remain strong and the Hall is well occupied. 

## Events 

Café Plus continues to be the major ongoing community event and takes place monthly through the Winter months.  Other community-facing events include the Budvue cinema, the Friendship Circle and the Jazz club. 

In September we held a Barn Dance which was well attended. In February we hosted Nick Girome Maddox’ band, The Sweethearts, which was sparsely-attended but of a high standard. 

## The Community Fund 

The Hall continues to manage the Community Fund which has been part-funded by a surplus from Café Plus with top ups by Octopus energy through their referrals scheme.  Successful applications were made to the fund by the School for tools, a microphone and a contribution to a defibrillator and by the Church for lighting. 

## Trustees, key holders and helpers 

During the year Vash Stimpson became a Trustee and keyholder. She has also taken over responsibilities for Health and Safety and Fire Safety and is in process of updating our policies and re-educating Trustees in these areas. 



During the year Rosina Matson stepped down as our cleaner and Louisa Snook took this over.  We are really grateful to Rosina for her many years of service as cleaner. Charlie Roffe-Sylvester continues to maintain the grounds to a high standard. 

We cannot operate without our Trustees, keyholders and supporting staff.  I am really grateful to all of them. 

Michael Huntingford, May 2025 



Clwiry regLStr31ioii iiuniber: 287714
Langford Budville Village Hall
Fi￿n¢]￿l StdivnrnL%
for the Year Ended 31 DeLeiitrr 2024

LANGFORD BUDVILLE VILLAGE FL4LL
CONTEPUS
Iiidependeiii eX￿nIt]er'S rep)n
Staten*nt ot financial activities
BalanLe Sheet
Notes to tbe fmancial staten*nis
4t08
Tbe f(Trllvwing P<i¥e d￿5 llOI forn) P£irt of the %1dlUtory fitwicial stateii*iits:
C£ Z I1]LuIi￿ dnd expeIidiwre accouni

INDEPENDENT EL41¥llNER'S REPORT TO THE TRLTSTEE OF
LANGFORD BUDVILLE IILLAGE HALL
I rewiri oil the acLOUIllS Ot Ihe Laiigfiird BudV￿e Village Hdll for the year ended 31 Deceiither 2024
wlllcli are ser our oil pagves ? 10 8.
Reswinsibililies alld basis of re￿)rt
A% the cl￿rI[) Irustee is are reswiLsible for rhe prepardtioii of rhe accouiits in aLLordance ￿'7th
the requireiiieiiis ot Ihe Charilies Act 2011 Illie Aci I. I repin in re%￿cl of ii)), exaiiiiikniioii ot tlie
Laiigti)rd Budville Village Hall's accounis c￿led oui under seLtioii 145 of tlie 2011 ALI aiid in
carri'iiig? OUT iiiy exaiiiiiuiion I have tolloii'ed all (he applicable Direciions given by Ilie Cl￿riry
CoiilllliSSiOii under secrion 1451 i)(bi of Ibe Aci.
li)de￿ndent Examiner'sstatement
I liave c()ii)plered iiiJ eX￿1]IndI70n. I Lunfini) Ilut 110 IlUleTial 11]auer5 luve coli* io iiiy alleiitioii in
Lollliection wilh Ihe e￿Il￿110n giN'ing li￿ cause 10 beljeiie thdt in &i)' Inateridl re%￿Cl=
dLLI)Ul)fii)gT reLords ivere Jiot kept in re%peLt of Ldngf()rd Budville VillagTe Hall as required by
seLlioii 130 L)t Ilie ALt'
Ihe dLLouIilb do iiot accord with 11K￿e records. or
Ihe aLLOUllts du iioi L()11]plJ' w'iih Ihe &lLLI)UIlliiigr requirei)*i)f.% concerning tlie forIii dIid
coiiteIii L)t acLOUIllS sei oui iii Ilie Clwilies IALLI)Ul)fs ￿ld Rep()rrs1 RegTuldli()11% 2M8 oilier
than dliy requireii)eiir Ihdt Ihe accouIiis gil'e a .￿ue aiid taiT view, wliicli is iioi a ii]atter
considered as P&in of an ilKiepeiideiit e￿111[￿[10ll.
O I have no coiicerns and have co1]￿ across no oiher Imuers in coimeciioii willi Ilie exaininatioii io
wlllcli a(teiiiion sliould be drawn in ihis Tetx)rt in order 10 eiuble a pro￿[ uiiderslaiidiiig of Ihe
accouiiis io be reaclied.
Nigiel Be￿￿tt
ICAEW
30 Bear Streer
BARNSTAPLE
DeN'oii
EX32 7DD
9 Julie 2025
P&igie I

LANGFORD BUDVILLE VILLAGE FL4LL
STATENIEPU OF FINANCIAL ACTINITIES FOR THE YEAR ENDED 31 DECEIIIBER
2024
Total
Funds
2024
Total
Fun(Ls
2023
Unreslricled Iksignaled
Funds
Fun(is
Note
Yncoming resources
liiLI)iiiiiigv resi)urces troni
¥eiJerdled funds
V()luiirarJ incoii]e
Toidl incoiiiiiig resources
23.881
23.881
2.115
2.115
?5.996
25,996
27.439
27.439
Resources eipended
Cosls ot ¥eiieialiiigT tunds
Cusls ot gvener31llig
voluiitary incoine
Toial resources ex￿nded
22.140
?2.140
l.i49
l.i49
23.689
23,689
27.261
27.261
LU co J Nei nK)Ve1￿￿￿ in funds
1.741
566
2.307
178
Reconcilialion of funds
Toial fui)ds bri)u¥Ylii forward
Toidl funds Larried forward
636.206
637.947
5.754
6.3?0
641,9(rf)
644.?67
641.782
641.960
All inconiing resources and resources expeiided derive froniLiiiiiiI)uiI)g aciivities.
Tlie cl￿riry has no recngnii%ed gdins or losses for ihe year oiher (han Ihe resulis above.
The iloies on pages 4 10 8 forn) an integryal part of these financul stateii*iits.
P&igie 2

LANGFORD BUDVILLE VILLAGE FL4LL
BALANCE SHEET AS A T 31 DECELIIBER 2024
2024
2023
Note
Fixed assels
TdiigFible asseis
597.708
599,110
Current assets
Cash dr bdnk dnd in hand
46559
42.850
Net assets
fy14.?67
641.9(rf)
The funds of the charitv:
Designated fun(15
Unrestricted funds
Ul￿e￿(filled incoii]e tuilds
6J?O
5.753
637.947
636.?07
Total chariti funils
641.960
These aLLounts were approved bj Ibe Trusiee on 9 June 2025
M D L Huiiiiiigf()rd
Trustee
Tlie iM)les on pages 4 10 8 forni an iiiiegYal pan of (hese titwicial suleil￿1]is.
P&igie 3

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
l AccouwfiNG K)LICIES
Basis of pre￿ratIOn
The finanLidl stsieii￿Il1S hdve ￿en prepared lll &lLLorddllLe iiiitli tlie seLoiid edilioii of tlie
Cliarifies Sidieiiieiit ot Recomn*nded PrdLliLe issued lll (k'10￿r 2019. rlie FinaiiLldl Rep()riii)¥
Sidiiddrd dppliLdble in Ilie United Kii)gdi)11) IFRSIO? i Ilie Cliarilies ALI 2011.
Going concern
These tinanLial stateiilents have been prepared on a going concern basis.
Fund accounting wlici.
ul￿es[riC(ed inco1￿ funds are general funds (hai are available tor use ai Ihe trusiee's discretioii
in furtheranLe of ibe ()bRctives of Ibe Llurity.
Re%lricied tunds are Ihose donaled tor use in a parriLuliir area or for .%￿Lif]l pufFrt)%e%. the use
ot whiLh is reslriLied 10 Ihdt area or purp().%e.
Further details of eaLh tund are disLlosed in lloie 8.
Resources ex￿nded
Liabilities are recognised as soon as there is a legal or construLtive i)bligaiii)11 cnii]11]iitllig the
cl￿ri1￿ 10 Ilie expeiiditure. All e.￿￿1]diture is &lLLOUlllvd tOT on ali aLLTuals basis and lias been
cldSSjtied uiider heddingT% Ihdt <ig¥rvgTdte dll costs reldted 10 Ilie ￿1￿¥1)rY.
Costs of ¥eiierdfing, funds are Ihe cosrs a55￿￿ted with &irtr&lLliJ)g vi)lui)tdry iiicoine.
Deprecialion
tkpreLidlii)Ii is pr()i'ided on tiii¥ible fLxed assets so as 10 wrile off the cosi or valuatioii. less ai)y
esilliuied residual value, over their ex￿lled useful econoinic life as follows:
Fixtures, firtiiigs and eqUipn￿li[
15(% reducing balanLe basis
P&igie 4

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
2 VOLUNfARY INCOl¥tE
Unrestricted Designated
Funds
Funds
Total
Funiis
2024
Total
Fun(Ls
2023
DotLitions and legacies
Bar Iiicoli￿ troiii eveiits
Hiringi tees
Budiwe cineii
VH Bo￿.IS tund
Hi%l()ry tund
Ci)ii)Iiiuiiify' fund
lier incoii]e
Ii)terest on Lash dqxNil%
2.277
20,153
826
1,997
18
ItK)
2.072
20,753
1.377
2,186
20.153
826
1,997
18
IIK)
21K)
383
468
27.439
625
23.881
625
25.996
2.115
P&igie 5

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
3 TOTAL RESOURCES EXPENDED
Total
Direct costs
Bar siock aiid supplies
Hire hdll e.￿￿￿￿e
Budvue cinenu ex￿￿se
Coiiuiluiiity fund
VH Bo￿.18 tund
Pr()peffj' repairs
Waier rates
Lig,lii, hedt dnd ￿>Wer
11)surdiiLe
Grounds nuiiiieiiance
Equipiiiei)r repairs <ind renewals
Telepl)iiiie dnd t
LiLenLees dnd %ub%Lripiii)n%
Hail supplies dnd cleaning
tkpreciatioii of equipii*nt and tittiiigs
1,233
981
845
268
1.281
6.013
2.470
1.056
1,965
1.391
504
676
3.(K13
1.402
23,689
4 TRUSTEE'S RE￿lUNERATIoN.￿ND EXPENSES
Tlie (rusiee did iioi receive ans renwneraiion during (he year.
5 NET INCOI¥IING RESDLTRCES
Nei iiicoiniiig resources is sldied after Chargin￿.
2024
2023
Ikpreciatinn of owned asseis
1.402
1.650
P&igie 6

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
6 TANGIBLE FIXED ASSEIS
Freehold
interest in
land and
buildings
Fiitures,
fittings and
equipment
Total
Net book Tralue
As ai l J￿)Uar) 2024 ￿]d 31 [kcern￿r 2024
589.761
14.880
604.641
Depreciation
As dl l Jaiiuar) 20?4
Clrnrge tor Ihe year
As ai 31 IkL'eiitsr ?0?4
5.531
1.402
6.933
5.531
1.402
6,933
Net book Tralue
As ai 31 Decenther 20?4
As ai 31 tkL'eM￿r 20?3
589.761
i89.761
7,947
9.349
597.708
599.110
P&igie 7

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
7 RELATED PARTIES
Controlling entiti.
Tbe Llldriry is Lonirolled by Ibe trusiee.
8 ANALYSIS OF FUNDS
Atl
Janu2n'
2024
At31
Incoming Resources December
resources
el￿nded
2024
Genernl Fun(is
Ul￿es￿riC(ed inconle fund
636.?06
23.881
122.1401
637.947
Iksignated Fun(15
Sliori IiKai bowls fund
Ci)iiJiiuiiiry- fuiid
Hisiorj fuiid
4J?O
730
704
5.7)4
1.997
IIK)
18
2.115
{1.281)
12681
5.036
562
722
6.320
(l.i491
641.9(rf)
25.996
123.6891
644.267
9 NET ASSETS BY FUTrID
Unrestricted Design2ted Total Funds Total Funds
Fun(Ls
Fun(Ls
2024
2023
T￿]¥￿1b1e assets
Current dsseis
Nei assets
597.708
40,?39
637.947
597.708
46.559
.?67
599.110
42.850
641.960
6J?O
6.3?0
P&igie 8

LANGFORD BUDVILLE VILLAGE FL4LL
DETAILED INCOME AND EXPENDITURE ACCOUNT FOR THE ￿AR ENDED 31 DECEMBER
2024
2024
2023
Income
Bar Incon￿ troni evenls
Hirlligv fees
BUd￿e cineina
VH Buwls tund
Hi%l()rJ fund
C()IlllllUllilJ' fund
Otlier iiicoii
liiierest oil casli deEK>Sits
2,277
20,153
826
1,997
18
100
2.072
20.753
1,377
2.186
2(X)
383
468
27.439
625
25.996
El￿dIlUre
Bar st(Lk and supplies
c£ z Budvue cineina expenses
VH Bowls tund
Hire hall expenses
C()iiui)ui)ity tund
Pri)perty repairs
Wdler rdtes
Ligl)t, hedt dnd ￿￿wer
111surai)Le
Gr()uiids IiiainieiuiiLe
Equip1]￿11[ repairs dnd Tenewals
Telephniie dnd tax
LiceiiLees aiid subscripiii)ns
Hall supplie% aiid cle￿IllIg
DepreLiali4)li L)t equip11￿11[ dnd tittillg%
1,233
845
1,281
981
1.080
1,184
1.249
1.912
21K)
6.287
686
2.651
880
3.4?2
1,398
461
6,013
2.470
1,056
1,96)
1,391
676
3,￿3
1,402
23,689
2.307
2.997
1.650
?7.?61
178
Nei Surplus
This P&ige does llOI forn) Pilrt of rbe %1dmf(iry fitwicul state11￿1]￿.
P&igie 9

Clwiry regLStr31ioii iiuniber: 287714
Langford Budville Village Hall
Fi￿n¢]￿l StdivnrnL%
for the Year Ended 31 DeLeiitrr 2024

LANGFORD BUDVILLE VILLAGE FL4LL
CONTEPUS
Iiidependeiii eX￿nIt]er'S rep)n
Staten*nt ot financial activities
BalanLe Sheet
Notes to tbe fmancial staten*nis
4t08
Tbe f(Trllvwing P<i¥e d￿5 llOI forn) P£irt of the %1dlUtory fitwicial stateii*iits:
C£ Z I1]LuIi￿ dnd expeIidiwre accouni

INDEPENDENT EL41¥llNER'S REPORT TO THE TRLTSTEE OF
LANGFORD BUDVILLE IILLAGE HALL
I rewiri oil the acLOUIllS Ot Ihe Laiigfiird BudV￿e Village Hdll for the year ended 31 Deceiither 2024
wlllcli are ser our oil pagves ? 10 8.
Reswinsibililies alld basis of re￿)rt
A% the cl￿rI[) Irustee is are reswiLsible for rhe prepardtioii of rhe accouiits in aLLordance ￿'7th
the requireiiieiiis ot Ihe Charilies Act 2011 Illie Aci I. I repin in re%￿cl of ii)), exaiiiiikniioii ot tlie
Laiigti)rd Budville Village Hall's accounis c￿led oui under seLtioii 145 of tlie 2011 ALI aiid in
carri'iiig? OUT iiiy exaiiiiiuiion I have tolloii'ed all (he applicable Direciions given by Ilie Cl￿riry
CoiilllliSSiOii under secrion 1451 i)(bi of Ibe Aci.
li)de￿ndent Examiner'sstatement
I liave c()ii)plered iiiJ eX￿1]IndI70n. I Lunfini) Ilut 110 IlUleTial 11]auer5 luve coli* io iiiy alleiitioii in
Lollliection wilh Ihe e￿Il￿110n giN'ing li￿ cause 10 beljeiie thdt in &i)' Inateridl re%￿Cl=
dLLI)Ul)fii)gT reLords ivere Jiot kept in re%peLt of Ldngf()rd Budville VillagTe Hall as required by
seLlioii 130 L)t Ilie ALt'
Ihe dLLouIilb do iiot accord with 11K￿e records. or
Ihe aLLOUllts du iioi L()11]plJ' w'iih Ihe &lLLI)UIlliiigr requirei)*i)f.% concerning tlie forIii dIid
coiiteIii L)t acLOUIllS sei oui iii Ilie Clwilies IALLI)Ul)fs ￿ld Rep()rrs1 RegTuldli()11% 2M8 oilier
than dliy requireii)eiir Ihdt Ihe accouIiis gil'e a .￿ue aiid taiT view, wliicli is iioi a ii]atter
considered as P&in of an ilKiepeiideiit e￿111[￿[10ll.
O I have no coiicerns and have co1]￿ across no oiher Imuers in coimeciioii willi Ilie exaininatioii io
wlllcli a(teiiiion sliould be drawn in ihis Tetx)rt in order 10 eiuble a pro￿[ uiiderslaiidiiig of Ihe
accouiiis io be reaclied.
Nigiel Be￿￿tt
ICAEW
30 Bear Streer
BARNSTAPLE
DeN'oii
EX32 7DD
9 Julie 2025
P&igie I

LANGFORD BUDVILLE VILLAGE FL4LL
STATENIEPU OF FINANCIAL ACTINITIES FOR THE YEAR ENDED 31 DECEIIIBER
2024
Total
Funds
2024
Total
Fun(Ls
2023
Unreslricled Iksignaled
Funds
Fun(is
Note
Yncoming resources
liiLI)iiiiiigv resi)urces troni
¥eiJerdled funds
V()luiirarJ incoii]e
Toidl incoiiiiiig resources
23.881
23.881
2.115
2.115
?5.996
25,996
27.439
27.439
Resources eipended
Cosls ot ¥eiieialiiigT tunds
Cusls ot gvener31llig
voluiitary incoine
Toial resources ex￿nded
22.140
?2.140
l.i49
l.i49
23.689
23,689
27.261
27.261
LU co J Nei nK)Ve1￿￿￿ in funds
1.741
566
2.307
178
Reconcilialion of funds
Toial fui)ds bri)u¥Ylii forward
Toidl funds Larried forward
636.206
637.947
5.754
6.3?0
641,9(rf)
644.?67
641.782
641.960
All inconiing resources and resources expeiided derive froniLiiiiiiI)uiI)g aciivities.
Tlie cl￿riry has no recngnii%ed gdins or losses for ihe year oiher (han Ihe resulis above.
The iloies on pages 4 10 8 forn) an integryal part of these financul stateii*iits.
P&igie 2

LANGFORD BUDVILLE VILLAGE FL4LL
BALANCE SHEET AS A T 31 DECELIIBER 2024
2024
2023
Note
Fixed assels
TdiigFible asseis
597.708
599,110
Current assets
Cash dr bdnk dnd in hand
46559
42.850
Net assets
fy14.?67
641.9(rf)
The funds of the charitv:
Designated fun(15
Unrestricted funds
Ul￿e￿(filled incoii]e tuilds
6J?O
5.753
637.947
636.?07
Total chariti funils
641.960
These aLLounts were approved bj Ibe Trusiee on 9 June 2025
M D L Huiiiiiigf()rd
Trustee
Tlie iM)les on pages 4 10 8 forni an iiiiegYal pan of (hese titwicial suleil￿1]is.
P&igie 3

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
l AccouwfiNG K)LICIES
Basis of pre￿ratIOn
The finanLidl stsieii￿Il1S hdve ￿en prepared lll &lLLorddllLe iiiitli tlie seLoiid edilioii of tlie
Cliarifies Sidieiiieiit ot Recomn*nded PrdLliLe issued lll (k'10￿r 2019. rlie FinaiiLldl Rep()riii)¥
Sidiiddrd dppliLdble in Ilie United Kii)gdi)11) IFRSIO? i Ilie Cliarilies ALI 2011.
Going concern
These tinanLial stateiilents have been prepared on a going concern basis.
Fund accounting wlici.
ul￿es[riC(ed inco1￿ funds are general funds (hai are available tor use ai Ihe trusiee's discretioii
in furtheranLe of ibe ()bRctives of Ibe Llurity.
Re%lricied tunds are Ihose donaled tor use in a parriLuliir area or for .%￿Lif]l pufFrt)%e%. the use
ot whiLh is reslriLied 10 Ihdt area or purp().%e.
Further details of eaLh tund are disLlosed in lloie 8.
Resources ex￿nded
Liabilities are recognised as soon as there is a legal or construLtive i)bligaiii)11 cnii]11]iitllig the
cl￿ri1￿ 10 Ilie expeiiditure. All e.￿￿1]diture is &lLLOUlllvd tOT on ali aLLTuals basis and lias been
cldSSjtied uiider heddingT% Ihdt <ig¥rvgTdte dll costs reldted 10 Ilie ￿1￿¥1)rY.
Costs of ¥eiierdfing, funds are Ihe cosrs a55￿￿ted with &irtr&lLliJ)g vi)lui)tdry iiicoine.
Deprecialion
tkpreLidlii)Ii is pr()i'ided on tiii¥ible fLxed assets so as 10 wrile off the cosi or valuatioii. less ai)y
esilliuied residual value, over their ex￿lled useful econoinic life as follows:
Fixtures, firtiiigs and eqUipn￿li[
15(% reducing balanLe basis
P&igie 4

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
2 VOLUNfARY INCOl¥tE
Unrestricted Designated
Funds
Funds
Total
Funiis
2024
Total
Fun(Ls
2023
DotLitions and legacies
Bar Iiicoli￿ troiii eveiits
Hiringi tees
Budiwe cineii
VH Bo￿.IS tund
Hi%l()ry tund
Ci)ii)Iiiuiiify' fund
lier incoii]e
Ii)terest on Lash dqxNil%
2.277
20,153
826
1,997
18
ItK)
2.072
20,753
1.377
2,186
20.153
826
1,997
18
IIK)
21K)
383
468
27.439
625
23.881
625
25.996
2.115
P&igie 5

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
3 TOTAL RESOURCES EXPENDED
Total
Direct costs
Bar siock aiid supplies
Hire hdll e.￿￿￿￿e
Budvue cinenu ex￿￿se
Coiiuiluiiity fund
VH Bo￿.18 tund
Pr()peffj' repairs
Waier rates
Lig,lii, hedt dnd ￿>Wer
11)surdiiLe
Grounds nuiiiieiiance
Equipiiiei)r repairs <ind renewals
Telepl)iiiie dnd t
LiLenLees dnd %ub%Lripiii)n%
Hail supplies dnd cleaning
tkpreciatioii of equipii*nt and tittiiigs
1,233
981
845
268
1.281
6.013
2.470
1.056
1,965
1.391
504
676
3.(K13
1.402
23,689
4 TRUSTEE'S RE￿lUNERATIoN.￿ND EXPENSES
Tlie (rusiee did iioi receive ans renwneraiion during (he year.
5 NET INCOI¥IING RESDLTRCES
Nei iiicoiniiig resources is sldied after Chargin￿.
2024
2023
Ikpreciatinn of owned asseis
1.402
1.650
P&igie 6

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
6 TANGIBLE FIXED ASSEIS
Freehold
interest in
land and
buildings
Fiitures,
fittings and
equipment
Total
Net book Tralue
As ai l J￿)Uar) 2024 ￿]d 31 [kcern￿r 2024
589.761
14.880
604.641
Depreciation
As dl l Jaiiuar) 20?4
Clrnrge tor Ihe year
As ai 31 IkL'eiitsr ?0?4
5.531
1.402
6.933
5.531
1.402
6,933
Net book Tralue
As ai 31 Decenther 20?4
As ai 31 tkL'eM￿r 20?3
589.761
i89.761
7,947
9.349
597.708
599.110
P&igie 7

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2024
Collftiiued
7 RELATED PARTIES
Controlling entiti.
Tbe Llldriry is Lonirolled by Ibe trusiee.
8 ANALYSIS OF FUNDS
Atl
Janu2n'
2024
At31
Incoming Resources December
resources
el￿nded
2024
Genernl Fun(is
Ul￿es￿riC(ed inconle fund
636.?06
23.881
122.1401
637.947
Iksignated Fun(15
Sliori IiKai bowls fund
Ci)iiJiiuiiiry- fuiid
Hisiorj fuiid
4J?O
730
704
5.7)4
1.997
IIK)
18
2.115
{1.281)
12681
5.036
562
722
6.320
(l.i491
641.9(rf)
25.996
123.6891
644.267
9 NET ASSETS BY FUTrID
Unrestricted Design2ted Total Funds Total Funds
Fun(Ls
Fun(Ls
2024
2023
T￿]¥￿1b1e assets
Current dsseis
Nei assets
597.708
40,?39
637.947
597.708
46.559
.?67
599.110
42.850
641.960
6J?O
6.3?0
P&igie 8

LANGFORD BUDVILLE VILLAGE FL4LL
DETAILED INCOME AND EXPENDITURE ACCOUNT FOR THE ￿AR ENDED 31 DECEMBER
2024
2024
2023
Income
Bar Incon￿ troni evenls
Hirlligv fees
BUd￿e cineina
VH Buwls tund
Hi%l()rJ fund
C()IlllllUllilJ' fund
Otlier iiicoii
liiierest oil casli deEK>Sits
2,277
20,153
826
1,997
18
100
2.072
20.753
1,377
2.186
2(X)
383
468
27.439
625
25.996
El￿dIlUre
Bar st(Lk and supplies
c£ z Budvue cineina expenses
VH Bowls tund
Hire hall expenses
C()iiui)ui)ity tund
Pri)perty repairs
Wdler rdtes
Ligl)t, hedt dnd ￿￿wer
111surai)Le
Gr()uiids IiiainieiuiiLe
Equip1]￿11[ repairs dnd Tenewals
Telephniie dnd tax
LiceiiLees aiid subscripiii)ns
Hall supplie% aiid cle￿IllIg
DepreLiali4)li L)t equip11￿11[ dnd tittillg%
1,233
845
1,281
981
1.080
1,184
1.249
1.912
21K)
6.287
686
2.651
880
3.4?2
1,398
461
6,013
2.470
1,056
1,96)
1,391
676
3,￿3
1,402
23,689
2.307
2.997
1.650
?7.?61
178
Nei Surplus
This P&ige does llOI forn) Pilrt of rbe %1dmf(iry fitwicul state11￿1]￿.
P&igie 9