| Notes | 2422 | 2AZI | |
|---|---|---|---|
| s | f | ||
| Receipts | |||
| Administration | 1 | 7,359 | |
| Concerts | 2 | 4,540 | 2A |
| FundraisingandEvents | 3 | 10,088 | 2,550 |
| Rehearsa ls | 4 | ||
| Receipts | 2L,987 | 2,570 | |
| lnvestmentSales | 1o'999 | ||
| TotalReceipts | 3Lr987 | ?,57O | |
| Payments | |||
| Administration | 1 | L,77L | 2,090 |
| Concerts | 2 | L2,362 | 100 |
| FundraisingandEvents | 3 | 3,844 | 400 |
| Rehearsa ls | 4 | 6,L73 | 2,904 |
| TotalPayments | ?i,1sq | 5,394 | |
| Netofreceipts and {payments}before investmentsales | t2,1631 | 12,9241 | |
| Netofreceipts and (payments | rarithinvestmentsales | 7,937 | |
| Cashfunds broughtforward fromlastyear | 5,525 | 9,349 | |
| Cashfunds carriedforwardperstatement ofassetsandliabilities | L4,362 | 6,525 | |
| (seenextpagel |
| 2&22. | 2Se3. | ||||
|---|---|---|---|---|---|
| f | f, | € | At | ||
| Assets | |||||
| Cashfunds | |||||
| Cashatbank: | |||||
| BusinessCurrentAccou | nt | 12,295 | 4,459 | ||
| Business SavingsAccount Cashlnhand |
2,059 I |
2,059 I |
|||
| Totalcashfunds | 14,362 | 5r525 | |||
| lnvestmentassets | |||||
| Blackrock CharincoCommon lnvestmentFund | |||||
| BalanceStart ofYear | 1L1498 | 1Lr681 | |||
| Sales | 4,000 | ||||
| Surplus* | {8&7} | (1s31 | |||
| BalanceEndofYear | 6,693. | 11,498 | |||
| BalanceStart ofYear | 14,966 | 12,863 | |||
| Sales | 6,G00 | ||||
| Surplus* | (28e1 | ?r103 | |||
| BalanceEndofYear | 8,fi77 | L4r966 | |||
| Al! Inuestrnents*BalanceEnd | ofYear | lIrlSB | 26#64 | ||
| *Surplusonrevaluationofinvestmentsaftersales | |||||
| AssetsretainedforGCShire anduse | |||||
| Staging | |||||
| Cost | 9,325 | ||||
| Dep'n(10%straight lineperannum) | s32 | ||||
| AggregateDepreciation | 5,593 | 4,661 | |||
| NetBook Value | 3,V3? | 4,664 | |||
| Roland C-30DigitalHarpsichord | |||||
| Cost(08/05lhoLgl | : | 3rL29 | |||
| Dep'n(1,0%straight lineper annurn) | 313 | ||||
| Aggregate Depreciation | L,252 | ---".-"T- | 939 | ||
| NetBook Value | -tPIL | -h1P9- | |||
| Totalassetscarriedfonarard | 35,339 | 39,843 |
| 2422 | 2021 | |||
|---|---|---|---|---|
| g | f | f | I | |
| Liabilities | ||||
| OrganConcert Danationto5tWutrfram's | 267 | |||
| SpringConcert Harmonium Accompanist | 275 | |||
| AccrualforAccountancy GCSRecordings*0rganist |
,: | 2; 40 |
||
| .--_-9."I | ||||
| Debtors | -e"gl | |||
| I.IMRCGiftAid | 385 | |||
| 385 | ||||
| TotalAssets(fromPreviousPage | 35,339 | 39,843 | ||
| Less:Total Liabilities | 567 | 65 | ||
| Add: Debtors | 386 | |||
| NetAssets | 34J7/2 | 40,164 | ||
| Represented by: | ||||
| TotalAssetsStart ofYear | 39,843 | 4I,992 | ||
| NetReceipts/{Payments} | 7,937 | (2,9241 | ||
| lV{ovementonInvestments | (1,0961 | 1,920 | ||
| CreditorsendofCurYear | (s671 | (651 | ||
| Debtors end ofCurYear | 385 | |||
| Depreciation | (1,2451 | t1,2451 | ||
| Disposaloflnvestments | (10,0001 | |||
| Balance EndofYear | 3ril1 | --J$tgl_ |
| t.Receipts-Administration | ||
|---|---|---|
| 2822 | 2(}21 | |
| f | g | |
| AccountancyFees | ||
| Committee | ||
| Equipment | - | |
| Insurance | - | |
| Members* | 7,359 | |
| Publications | ||
| Stationery | ||
| Subscriptions | ||
| Website |
| 1.Payments-Administratlon | ||
|---|---|---|
| 2022 | 20e3. | |
| f | € | |
| AccountancyFees | 25 | 3s0 |
| Committee | 108 | 0 |
| Equipment | 76L | 9?0 |
| lnsurance | 137 | 132 |
| Members | - | |
| Publications | 65 | |
| Stationery | 105 | 8; |
| Subscriptions | 433 | 493 |
| Website | L37 | LL? |
| TotalPayments-Administration | L,?71- | e,sg0 |
| 2.ReceiptsConcert | ||
|---|---|---|
| 2022 | 202L | |
| f | f | |
| Accompanist | ||
| Equipment | ||
| Gifts | ||
| Instrumentalists | ||
| MD | ||
| MusicHireandPurchase | 2s0 | 2A |
| ProgrammeAdvertisers** | ||
| Programmes | 229 | |
| Publicity | ||
| Refreshments | 304 | |
| Soloists | ||
| Staging | ||
| Tickets | 3,757 | |
| Venue | ||
| TotalReceipts*Concert | 4,540 | ---lg- |
| 2. PaymentsConcert | ||
| 2A22 | 202L | |
| f | € | |
| Accompanist | 550 | |
| Equipment | s60 | |
| Gifts | 5!. | |
| lnstrurnentalists | 3,690 | |
| MD | 1,150 | |
| MusicHireandPurchase | 209 | 100 |
| ProgrammeAdvertisers** | ||
| Programmes | 925 | |
| Publicity | 39s | |
| Refreshments | L7L | |
| Soloists | 2,488 | |
| Staging | L,29L | |
| Tickets | 155 | |
| Venue | 7L7 | |
| TotalPayments-Concert | 12,362 | 100 |
| 3.Receipts*Fundraising&Events | ||
|---|---|---|
| e022 | 202L | |
| f | f | |
| Bankingand lnvestments | 0 | |
| Bequests | 145 | |
| Donations* | 2,058 | 2,005 |
| FriendsofGCSScherne | 390 | 50 |
| FundraisingConcert | 1,328 | |
| GCSEquipmentHire | 900 | ,u: |
| GCSRecordings | ||
| GCSSocial | L,449 | |
| OnganRecital | 1,153 | |
| Raffle | !.30 | |
| Sales | 52 | |
| Society Sponsors&Patrons** | 1,515 | |
| Stall | 659 | |
| Workshop | 454 |
| 3. Fayments*Fundraising&Events | ||
|---|---|---|
| 2922 | 2fi2L | |
| ?t- | f | |
| Bankingand lnvestments | ||
| Bequests | ||
| Donations | rs | |
| FriendsofGCSScheme | ||
| FundraisingConcert | L1368 | |
| GCSEquipmentHire | 100 | |
| GCSRecordings | 40 | ,o: |
| GCSSocial | tr,52L | |
| Organ Recital | 618 | |
| Raffle | L2 | |
| Sales | ||
| Society Sponsors& Patronst* | ||
| Stall | ||
| Workshop | 275 | 1S0 |
| TotalPayments-Fundraising&Events | 3,S44 | 40s |
| 4.Receipts*Rehearsals | ||
|---|---|---|
| 2022 | 2021 | |
| € | f | |
| Accompanist | ||
| MD | ||
| Room Hire | ||
| TotalReceipts*Rehearsals | ||
| 4. Payments*Rehearsals | ||
| 2022 | 202L | |
| f | g | |
| Accompanist | 1,620 | 523 |
| MD | 3,4V5 | 2,O92 |
| Room Hire | 1,078 | 189 |
| TotalPayments*Rehearsals | -6'121 | l,$q$- |
| Concert lncome | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Autumn | Christmas | Spring | |||||||
| 202L-22 | 2018-19 | 202L-22 | 2018-19 | 202L-22 | 2018-19 | ||||
| ff | €€ | €€ | |||||||
| Accornpanist | |||||||||
| Collection | |||||||||
| Equipment | |||||||||
| Gifts | |||||||||
| Instru menta lists | |||||||||
| IVID | |||||||||
| Music Hire andPurchase | u; | 14; | 8; | 63 | 25; | ||||
| Programmes | 229 | 201 | M | 318 | |||||
| Publicity | 30 | ||||||||
| Refreshments | L77 | 120 | 128 | 128 | 250 | ||||
| Soloists | |||||||||
| Staging Tickets |
2r60; | 1,705 | 119 | 1,953 | 1,034 | 2,640 | |||
| Venue TotalConcert lncorne |
3,139 | _ *- 2,L72 |
- | :_ - __ 119 2,2LL |
_ :. L,2?4 |
--.---- 3,493 |
|||
| Concert Expenditure | |||||||||
| Autumn | Christrnas | Spring | |||||||
| Accornpanist | 2A2L-22 ff180 |
2018-19 300 |
202L-22 | 2018-19 ,to |
202L-22 g€ 370 |
2018-!.9 | |||
| Collection | |||||||||
| Equipment | 560 | ||||||||
| Gifts | 27 | 2; | 34 | 30 | |||||
| Instru menta lists | 3,540 | 500 | 15; | 15; | 4,753 | ||||
| MD | 500 | 500 | 200 | 400 | 450 | 500 | |||
| Music Hire andPurchase | 67 | 27 | x2 | 15 | 869 | ||||
| Programmes | 496 | 624 | 383 | 479 | 46 | 548 | |||
| Publicity | 149 | 164 | 88 | 86 | 158 | 185 | |||
| Refreshments | 7 | 34 | L7L | LA7 | |||||
| Solsists | 1,200 | 700 | 40 | 50 | 1,248 | 2,fi70 | |||
| Staging | .600 | 691 | 450 | ||||||
| Tickets | 55 | 53 | 46 | 46 | 53 | 53 | |||
| Venue | 290 | 117 | 474 | 600 | 600 | ||||
| TotalConcertlncome | 6,748 | 3,23t | -l:051-.1f17 | 1:??9. | 19*95 | ||||
| Netlncome-(Expenditure) | {3,609} | (1,059} | J?"?3"t__.37I | t3'1?rt-tt | 9??"t* |