OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

← Lochgilphead Baptist Church SCIO

2025-05-31-accounts

Charity registration number: SC052383

Lochgilphead Baptist Church SCIO

Annual Report and Financial Statements for the Year Ended 31 May 2025

Chartered Accountant 46 Argyll Street Lochgilphead Argyll PA31 8NE

Lochgilphead Baptist Church SCIO

Contents (continued)

Reference and Administrative Details 1
Trustees' Report 2 to 5
Independent Examiner's Report 6
Statement of Financial Activities 7
Balance Sheet 8
Notes to the Financial Statements 9 to 17

Lochgilphead Baptist Church SCIO

Reference and Administrative Details

Trustees Secretary Pastor Charity Registration Number SC052383 Principal Office 18A Argyll Street Lochgilphead Argyll PA31 8NE Independent Examiner Chartered Accountant 46 Argyll Street Lochgilphead Argyll PA31 8NE Bankers Virgin Money Campbeltown 19 Longrow Campbeltown Argyll PA28 6ER

Page 1

Lochgilphead Baptist Church SCIO

Trustees' Report

The Trustees present the annual report together with the financial statements of the charity for the year ended 31 May 2025.

Objectives and activities

Objects and aims

The objects of the Church, which is affiliated ot the Baptist Union of Scotland, 48 Speirs Wharf, Glasgow, G49TH, are as follows:

The advancement of the Christian faith, primarily in Lochgilphead, and also throughout Scotland and the rest of the world, by all means consistent with the teachings of the Christian Bible, including worship, ministry, mission, prayer, witness, education, community service and support of agencies and individuals and other charitable organisations involved in Christian missionary work and the relief of poverty or other social needs.

Public benefit

The Trustees confirm that they have complied with the requirements of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006.

Pastor's Report

It gives me pleasure to submit our annual report which focuses on the charitable ministry activities of the church for the period between 1 June 2024 - 31 May 2025.

One of our missional goals as a Church is to advance the Christian faith in our local and wider community of Argyll. We have strived to place great emphasis on providing a safe and welcoming place of public worship, ensuring that all ages are catered for in our services. The church continues to maintain an online presence on platforms like Facebook and YouTube. These platforms provide weekly opportunities to reach individuals within our communities who cannot attend and be part of our weekly worship services. The advancement of the Christian faith has flourished. The church experienced new faces attending the worship services, believers being baptised, and an increase in membership. The church meets on a Saturday morning for prayer and remains committed to praying for our communities, the nation of Scotland, and the wider challenges seen in the world. During the week, opportunities are provided for in people's homes to study God's word. These safe spaces have cultivated fellowship, and much needed pastoral support.

Our charitable missional focus has developed and strengthened in the following key areas. Our pastor serves the local Mid Argyll Rugby Club in a Chaplaincy role, providing mental and Spiritual support to the players, management and wider rugby community. Once a week our church reaches out to a business in the community. We thank them for the services they provide and express a commitment to uphold them in prayer. The church remains faithful and pro-active in addressing the increasing poverty problems in our communities. We continue to partner with and support a local organization called MOMA, assisting them in the gathering and distributing of food parcels to those in need, The church offers Pastoral and Spiritual support to those in the communities who have suffered bereavement, illness, or mental health issues. Pastoral and spiritual support continued for the staff and elderly of the local Ardfenaig Care Home.

Our children and teenagers are provided a weekly program at our worship services, a monthly BLAST Club for the juniors, and a monthly Current Youth club for the teenagers. Our annual holiday club in July was a tremendous success. The church provided facilities, volunteers, food, and drinks for the children of our community. They spent time playing games, hearing bible stories, doing crafts, singing songs, and making memorable memories. Once a week, running parallel with the School Terms, the church provided a safe place for moms with newborn babies or young toddlers to gather for fun, fellowship, and to cultivate relationships.

Page 2

Lochgilphead Baptist Church SCIO

Trustees' Report (continued)

The church has actively reached out to the men and ladies in our communities. Our Mens' Fight Club met to experience fellowship, encouragement and support. This ministry has played a significant role in supporting men with mental health struggles. While the ladies Wild Women Club has developed into a safe space of accountability, fellowship and support. Many women have benefitted from being able to share about life's struggles. In this sharing, they have received love and care built on solid friendships. In September, we enjoyed a church weekend away. This time allowed people to strengthen existing relationships, develop new ones, and enjoy Spiritual input into their lives. The church facilities continue to be a place of choice for the community to use for various activities, clubs, functions or public forum and discussion meetings. As a charitbale organization, the church continues to be committed, as noted in this report, to providing activities, opportunities, facilities, and support to help benefit our community.

'In everything give thanks; for this is the will of God in Christ Jesus for you' (1 Thes 5:18). We give thanks to God for His ongoing provision, enabling the work of His Kingdom to continue. Due to concerns about general funding of the work of the church during the year, various steps have been taken to try and address this. Currently, giving remains relatively constant, apart from one-off donations, whilst expenditure continues to rise in most areas. Following the decision that the replacement of the church windows could be delayed by undertaking repairs, the need to accumulate for funds in the Fabric Fund was no longer required. Consequently, most people who gave to the Fabric Fund were asked and agreed to move this giving to the General Fund. This therefore contributed to the significant increase in Gift-aided giving to the General Fund. It was further supported by an additional gift of £ 2,500. Increase in cash giving is similar, with donations received online being switched from the Fabric Fund to the General Fund. More donations were made through GASDS rather than cash in the year, making an increased contribution to the tax reclaimed on Gift Aid.

Financial Report

Measures to reduce expenditure have also been actioned, including replacing the internet service provider and doing away with the landline. More recently, agreeing a reduction in electricity charges with the provider until the end of the calendar year, owing to a build-up of credit in the account, has seen a reduction in monthly charges from £ 1,089.20 to £ 400. The review of the Holiday Club has meant that typical expenditure ahead of the summer club has not been needed. However, a gift of £ 1,000 was received to help fund the next club in February 2026. We are grateful for the continuing commitment of the donor for the Children's Worker gift, a further £ 6,000 being received. However, they have advised that this support will be wound down, with £ 4,000 next year and £ 2,000 the year after. A supporting gift of £ 2,500 was also received this year, but the future financing of the post remains unclear.

Giving to BMS was slightly down due to less appeals being supported. Support for the Birthday Scheme remains low, with more supporters switching to direct giving to the BMS rather than through the church. The church has been more successful in letting out the premises for use by external groups, but the significant contributions made from the Slimming World let has finished following the closure of the local group.

Going forward, visa charges for are now complete. Regular updates on giving to the church are to be provided via the montly acitivities flier. No further major fabric projects are currently anticipated, apart from the manse rewiring, likely to cost about £ 9,000, renewal of the main bathroom in the manse £ 7,000 (scheduled for August 2025), replacement of the church heaters (£1,400 for the units) and additional electrical work. Rewiring has not gone ahead yet, due to issues with the proposed contractor. The Away Weekend deficit for last year of £ 1,367 was written off. This year's weekend has received additional funding and increased prices to hopefully cover the costs. The future plans for the Garden Project's Cafe Hub are still at an early stage, but funding requirements and costs associated with it are likely to be significant if it goes ahead.

Page 3

Lochgilphead Baptist Church SCIO

Trustees' Report (contmued)

Financial instruments

Obyectives andpolicies

The Trusteess have assessed the major risks to which the Church 1s exposed, in particular to the operation and finances of the Church, and are satisfied that systems are in place to mitigate exposure to the major risks

Statement of Trustees' Responsibilities

The Trustees are responsible for preparing the Trustees’ report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations

The law applicable to charities requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period In preparing these financial statements, the Trustees are required to

The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charities (Accounts and Reports) Regulations 2008, and the provisions of the constitution The Trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other uregularities

The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website Legislation governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions

[and][ signed][ on][its][ behalf][by] The annual report was approved by the Trustees ofthe charity on 3efu/[LS”]

Trustee

Page 4

Lochgilphead Baptist Church SCIO

Trustees' Report (continued)

Structure, governance and management

Nature of governing document

The Church was established by a constitution and is a registered charity.

Recruitment and appointment of Trustees

The Trustees of the Church, with the exception of the Pastor, are all deacons, who have served during the year and whose names are set out on Page 1.

Deacons are appointed, or reappointed at the Annual General Meeting, which is held in September each year, and is open to members of the church. All deacons serve on a voluntary basis. The Pastor is formally employed by the Church.

Page 5

Lochgilphead Baptist Church SCIO

Independent Examiner's Report to the trustees of Lochgilphead Baptist Church SCIO

I report to the Trustees on my examination of the accounts of Lochgilphead Baptist Church SCIO for the year ended 31 May 2025 é

Responsibilities and basis of report

As the charity Trustees of Lochgilphead Baptist Church SCIO you are responsible for the preparation of the accounts in accordance with the requirements of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended) You are satisfied that the audit requirement of Regulation 10(1) (a) to (c) of the 2006 Accounts Regulations does not apply

I report in respect of my examination of the Lochgilphead Baptist Church SCIO's accounts carried out under section 44 (1)(c) of the 2005 Act and section 145 of the 2011 Act In carrying out my examination I have followed the requirements of Regulation 11 of the Charities Accounts (Scotland) Regulations 2006 (as amended) An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records It also includes consideration of any unusual items or disclosures in the accounts, and seeks explanations from the Trustees concerning any such matters The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the accounts

Independent examiner’s statement

I have completed my examination I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect

3 the accounts do not comply with the accounting requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and faw view' which 1s not a matter considered as part of an independent examination I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn mm this report in order to enable a proper understanding of the accounts to be reached Chartered_ Member of the Institute of Chartered Accountants of Scotland : | | a - 1 DEC 20% Date ‘ Page 6

Lochgilphead Baptist Church SCIO

Statement of Financial Activities for the Year Ended 31 May 2025

Note
Income and Endowments from:
Donations and legacies
Other activities
Investment income
4
Total income
Expenditure on:
Charitable activities
Total expenditure
Net income
Gross transfers between funds
Net movement in funds
Reconciliation of funds
Total funds brought forward
Total funds carried forward
16
Note
Income and Endowments from:
Donations and legacies
Other activities
Investment income
4
Total income
Expenditure on:
Charitable activities
Total expenditure
Net expenditure
Gross transfers between funds
Net movement in funds
Reconciliation of funds
Total funds brought forward
Total funds carried forward
16		 Unrestricted
funds
£
62,592
6,032
1,720
70,344
(62,175)
(62,175)
8,169
(1,024)
7,145
71,378
78,523
Unrestricted
funds
£
48,990
5,934
1,990
56,914
(65,123)
(65,123)
(8,209)
(1,360)
(9,569)
80,946
71,377		 Restricted
funds
£
27,072
820
-
27,892
(22,147)
(22,147)
5,745
1,024
6,769
635,795
642,564
Restricted
funds
£
27,888
97
-
27,985
(29,452)
(29,452)
(1,467)
1,360
(107)
635,902
635,795		 Total
2025
£
89,664
6,852
1,720
98,236
(84,322)
(84,322)
13,914
-
13,914
707,173
721,087
Total
2024
£
76,878
6,031
1,990
84,899
(94,575)
(94,575)
(9,676)
-
(9,676)
716,848
707,172

All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for 2024 is shown in note 16.

The notes on pages 9 to 17 form an integral part of these financial statements. Page 7

Lochgilphead Baptist Church SCIO

(Registration number: SC052383) Balance Sheet as at 31 May 2025

2025 2024
Note £ £
Fixed assets
Tangible assets 12 628,648 630,629
Current assets
Debtors 13 7,468 3,239
Cash atbank and 1nhand 14 86,667 80,152
94,135 83,391
Creditors Amounts falling duewithin oneyear 15 (1,696) (6,849)
Net current assets 92,439 76,542
Net assets 721,087 707,171
Funds of thecharity .
Restricted income funds
Restrictedfunds 16 642,565 635,794
Unrestricted income funds
Unrestricted funds 78,522 71,377
Totalfunds 16 721,087 707,171

The financial statements on pages 7 to 17 were approved by the Trustees, and authorised for issue on 39 /fe and signed on their behalf by

==> picture [28 x 53] intentionally omitted <==

----- Start of picture text -----
_
----- End of picture text -----

The notes on pages 9 to 17 form an integral part of these financial statements Page 8

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025

1 Accounting policies

Statement of compliance

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006.

Basis of preparation

Lochgilphead Baptist Church SCIO meets the definition of a public benefit entity under FRS 102. The accounts (financial statements) have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts.

Exemption from preparing a cash flow statement

Going concern

The Trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.

Transition to FRS 102

In preparing the accounts, the Trustees have considered whether in applying the accounting policies required by FRS 102 and the Charities SORP FRS 102 a restatement of comparative items was required. No restatements are required as a result of the transition to FRS 102.

Income and endowments

Voluntary income including donations, gifts, legacies and grants that provide core funding or are of a general nature is recognised when the charity has entitlement to the income, it is probable that the income will be received and the amount can be measured with sufficient reliability.

Donations and legacies

Donations and legacies are recognised on a receivable basis when receipt is probable and the amount can be reliably measured.

Investment income

Dividends are recognised once the dividend has been declared and notification has been received of the dividend due.

Expenditure

All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.

Page 9

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

Charitable activities

Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.

Support costs

Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, for example, allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage.

Governance costs

These include the costs attributable to the charity’s compliance with constitutional and statutory requirements, including audit, strategic management and Trustees meetings and reimbursed expenses.

Tangible fixed assets

Individual fixed assets costing £100.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Depreciation and amortisation

Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:

Asset class Depreciation method and rate Land and buildings Are not depreciated Furniture and fittings 10% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the church does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

They are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Page 10

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Statement of Financial Activities over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the charity has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Fund structure

Unrestricted income funds are general funds that are available for use at the Trustees discretion in furtherance of the objectives of the charity.

Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.

Financial instruments

Classification

Financial assets and financial liabilities are recognised when the charity becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the charity after deducting all of its liabilities.

Recognition and measurement

All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Financial assets and liabilities are only offset in the statement of financial position when, and only when there exists a legally enforceable right to set off the recognised amounts and the charity intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the charity transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the charity, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.

Page 11

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

2 Income from donations and legacies

Donations and legacies;
Gift for Children's Worker
Gift aid collections
Gift aid reclaimed
Regular giving and donations
Total for 2025
Total for 2024
3
Income from other activities
Sponsorship income
Income from other activities
Total for 2025
Total for 2024
4
Investment income
Interest receivable and similar income;
Interest receivable on bank deposits
Total for 2025
Total for 2024		 Unrestricted
funds
General
£
-
44,530
9,776
8,286
62,592
48,990
Unrestricted
funds
General
£
-
6,032
6,032
5,934		 Restricted
funds
£
8,500
7,750
3,561
7,261
27,072
27,888
Restricted
funds
£
790
30
820
97
Unrestricted
funds
General
£
1,720
1,720
1,990		 Total
funds
£
8,500
52,280
13,337
15,547
89,664
76,878
Total
funds
£
790
6,062
6,852
6,031
Total
funds
£
1,720
1,720
1,990

5 Expenditure on charitable activities

Page 12

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

Note
Allocated support costs
Governance costs
Total for 2025
Total for 2024		 Unrestricted
funds
General
£
60,291
1,884
62,175
65,123		 Restricted
funds
£
21,943
204
22,147
29,452		 Total
funds
£
82,234
2,088
84,322
94,575
Total
expenditure
£

6 Analysis of governance and support costs Governance costs

Independent examiner fees
Examination of the financial statements
Payroll fees
Total for 2025
Total for 2024
7
Net incoming/outgoing resources
Net incoming/(outgoing) resources for the year include:
Depreciation of fixed assets		 Unrestricted
funds
General
£
1,680
204
1,884
1,884		 Restricted
funds
£
-
204
204
204
2025
£
2,068		 Total
funds
£
1,680
408
2,088
2,088
2024
£
2,291

8 Trustees remuneration and expenses

Page 13

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

During the year the charity made the following transactions with Trustees:

received remuneration of £37,651 (2024: £Nil) and £807 (2024: £Nil) of expenses were reimbursed to during the year.

The remuneration paid to P| was for services rendered as Pastor of the church. Trustees expenses reimbursed _ were expenses incurred in the course of his employment.

The Church and the pastor contribute towards the pension scheme for the pastor as a proportion of the basic salary.

The pastor, as an employee, has a formal Agreement of Employment with the Church as employer.

At the balance sheet date the amount due Reverend Ryan Taylor was £Nil (2024: £Nil).

9 Staff costs

The aggregate payroll costs were as follows:

The monthly average number of persons (including senior management / leadership team) employed by the charity during the year expressed as full time equivalents was as follows:

==> picture [449 x 67] intentionally omitted <==

----- Start of picture text -----
||||| |---|---|---|---| |2025|2024| |No|No| |Ministry|1|1| |Childrens'|Worker|1|1| |ee|

----- End of picture text -----

2 (2024 - 2) of the above employees participated in the Defined Contribution Pension Schemes.

Contributions to the employee pension schemes for the year totalled £2,858 (2024 - £2,586).

No employee received emoluments of more than £60,000 during the year

The total employee benefits of the key management personnel of the charity were £37,651 (2024 - £35,876). The Pastor, as the highest paid member of staff, received benefits totalling £37,651 (2024 - £35,876).

10 Independent examiner's remuneration

==> picture [448 x 38] intentionally omitted <==

----- Start of picture text -----
||||||| |---|---|---|---|---|---| |2025|2024| |£|£| |Examination|of the|financial|statements|1,680|1,680|

----- End of picture text -----

11 Taxation

The charity is a registered charity and is therefore exempt from taxation.

Page 14

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

12 Tangible fixed assets

12 Tangible fixed assets
Cost
At 1 June 2024
Additions
At 31 May 2025
Depreciation
At 1 June 2024
Charge for the year
At 31 May 2025
Net book value
At 31 May 2025
At 31 May 2024
13 Debtors
Prepayments
14 Cash and cash equivalents
Cash at bank
15 Creditors: amounts falling due within one year
Trade creditors		 Land and
buildings
£
610,000
-		 Furniture and
equipment
£
58,008
87
58,095
37,379
2,068
39,447
18,648
20,629
2025
£
7,468
2025
£
86,667
2025
£
1,696		 Total
£
668,008
87
668,095
37,379
2,068
39,447
628,648
630,629
2024
£
3,239
610,000 58,095
-
-		 37,379
2,068
- 39,447
610,000 18,648
610,000 20,629
2025
£
7,468
2025
£
86,667
2025
£
1,696
2024
£
80,152
2024
£
6,849

Page 15

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

16 Funds

Unrestricted funds
General
Unrestricted Fund
Restricted funds
Property Fund
Women's Meetings
Jumpstart
Childrens' Worker
Holiday Club
Pastoral Fund
Alpha Fund
Away Weekend
Mid Argyll Mission
Baptist Missionary Society
BMS Birthday Fund
BMS Appeals
Study Booklets
Fabric Fund
Childrens' work
Moma
LBC Clothing
Total restricted funds
Total funds		 Balance at 1
June 2024
£
71,377
591,040
282
1,090
14,567
2,005
72
101
1,285
1,563
-
-
-
6
23,783
-
-
-
635,794
707,171		 Incoming
resources
£
70,345
-
20
403
10,000
1,294
40
-
4,427
-
1,230
165
638
30
8,800
16
40
790
27,893
98,238		 Resources
expended
£
(62,176)
-
(111)
(343)
(11,136)
(1,611)
(128)
-
(5,367)
-
(1,230)
(145)
(638)
(27)
(330)
(299)
-
(782)
(22,147)
(84,323)		 Transfers
£
(1,024)
-
(180)
-
-
-
28
-
389
-
-
-
-
-
87
700
-
-
1,024
-		 Balance at
31 May
2025
£
78,522
591,040
11
1,150
13,431
1,688
12
101
734
1,563
-
20
-
9
32,340
417
40
8
642,564
721,086

Page 16

Lochgilphead Baptist Church SCIO

Notes to the Financial Statements for the Year Ended 31 May 2025 (continued)

Unrestricted funds
General
Unrestricted Fund
Restricted
Property Fund
Women's Meetings
Jumpstart
Childrens' Worker
Holiday Club
Pastoral Fund
Alpha Fund
Away Weekend
Mid Argyll Mission
Baptist Missionary Society
BMS Birthday Fund
BMS Appeals
Study Booklets
Fabric Fund
Specified Gifts
Childrens' work
Total restricted funds
Total funds		 Balance at 1
June 2023
£
80,946
591,040
282
1,365
16,774
2,848
100
101
785
1,563
202
-
-
-
20,571
-
271
635,902
716,848		 Incoming
resources
£
56,915
-
-
306
7,500
-
-
-
4,660
-
1,298
115
1,162
97
12,828
20
-
27,986
84,901		 Resources
expended
£
(65,124)
-
-
(56)
(9,707)
(843)
(28)
-
(5,658)
-
(1,500)
(115)
(1,162)
(91)
(9,615)
(20)
(658)
(29,453)
(94,577)		 Transfers
£
(1,360)
-
-
(525)
-
-
-
-
1,498
-
-
-
-
-
-
-
387
1,360
-		 Balance at
31 May
2024
£
71,377
591,040
282
1,090
14,567
2,005
72
101
1,285
1,563
-
-
-
6
23,784
-
-
635,795
707,172

Page 17