THE MILLENNIUM COMMUNITY CENTRE CHURCH LANE Registered Charity No. 1049588 MORETON Website: www.millenniumhallmoreton.co.uk NEWPORT
Minutes of AGM –September 30[th] 2020
1. Welcome by Chair
The Chair would like to welcome everyone to the remote meeting. Unfortunately the corona virus pandemic has caused 3 potential meetings to be canceled and so the only way forward was to hold a remote option this year. Advice has been sought from the Charity Commission and they have put in place a temporary clause allowing remote AGMs until December 31[st] .
2.
3. 2019 Minutes
These have been included at the end of this report . There is no business outstanding from these minutes.
. 4. Secretary’s report – Kim Underhill
From March 2019 to March 2020 the committee met regularly with meetings in May, July, September, November and January. For this period the normal activities of improving, repairing and general upkeep were completed either by committee members or outside help was sourced from professionals. Two air conditioning units have been installed in the refurbished lower ground floor ROSPA visited in August for their annual inspection and some small repairs were completed in line with this. The returns for the Charity Commission were completed in October 2019. Events in the hall have been advertised not only in Mobstead news and the local noticeboards but also in NOVA News and Gnosall parish news. We benefitted from a number of elections were the hall was used for the polling station. Bromstead now has an automatic external defibrillator along with the existing defibrillators in Moreton and Outwoods.
On March 23[rd] the country went into lockdown. Events including the 2020 planned AGM were cancelled and the hall essentially shut for business. During lockdown and prior to re-opening the committee regularly reviewed government guidelines, information from ACRE and other relevant bodies and potential support available to village halls / community centres. A grant for £25,000 was paid from Stafford Borough Council to support lost revenue and costs to upkeep the facility. The social club was re-opened on July 8[th] , 2020. Prior to re-opening
there was a deep clean of the hall. Thanks to all the volunteers who supported the cleaning operation. Risk assessments were completed and arrangements for contact tracing and the following regulations for hall users put in place.
Follow the safety measures put in place by the club and hall committees to minimise the risk of transmitting the virus, as follows:
-
Use the hand sanitiser on entry to the building and at regular intervals during their visit.
-
Observe the 2-metre social distancing rule, including in corridors where possible.
-
If using the club, remain at the selected table alone or with your small household
group.
-
Only leave the table in the event of requiring the toilet, or to leave the premises.
-
Adhere to the “Catch it, bin it, kill it” guidance as advised on the notices.
-
Adhere to the “One in, One out” policy for the use of the toilet facilities. 7. Take reasonable actions and inform bar staff or any committee member if required
to keep hall users and visitors safe.
Regulations have been continually reviewed and government guidelines observed. A QV code is now on the front door to comply with the NHS track and trace system.
Further attempts to hold the AGM have had to be postponed.
5. Treasurer’s report – Joy Pownall
I would first like to thank everyone who is here to attend the AGM whether virtually or in person. Due to the present circumstances with covid I am going to keep my report very short.
I wish to present the audited accounts for Moreton, Outwoods and Bromstead Community Centre for the year ending 31[st] Dec 2019. The accounts have been prepared by Barringtons Chartered Accountants, Abbey Court, High Street, Newport. The accounts are in the format required by the Charity Commission.
The audit has found no irregularities or omissions.
Barringtons Accounts show net amounts whereas the information in my report is purely a list of every payment and receipt as shown on the bank statement.
The audited accounts show an excess of income over expenditure of £3,141 which is good news compared to last year’s loss of £1,860. This is due to increased revenue from hire charges and a gain in the value of our investments in the Charifund.
EXPENDITURE
Looking at major expenditure 2019 saw some renovation of the social club, installation of new air conditioning downstairs and
repairs to the main hall.
In April the gutters were cleaned out at a cost of £80. This had not been done for many years and there was a lot of grass and other vegetation which had taken root up there.
In June all small electrical appliances were tested at a cost of £80 In Sept ROSPA inspected the outdoor play equipment at a cost of £114 .
Also this month £1274 was spent on new lighting and suspended ceilings as part of the re decoration of the social club.
In October £3000 was spent on air conditioning units downstairs. This was funded from money transferred from the Charifund account.
In November repairs were needed to the floor and roof of the main hall at a cost of £802.
INCOME
Income sources remained much the same in 2019 although there was a decline in revenue from ballroom dancing and whist. However a new Rugbytots club opened.
£125 was also received from Susan Howlett’s employer as a charitable donation for her voluntary work on the Mobstead News.
The lottery has continued as before. Out of 59 numbers there are 29 free numbers. If anyone would like to have one of these number at £1 per week please contact me - Joy Pownall
6. Presentation of Chair’s report
The Chair would like to thank the committee for their work over this last year and particularly Colin and Tony for all their work keeping the hall compliant with the government regulations during the pandemic. During this year Jan Breeze retired from cleaning the hall and the Chair and committee would like to thank Jan for all the work she has done for the committee over the years.
Finally, the Chair would like to say that he will be standing down as Chair after this AGM.
7. Adoption of Report and Accounts for 2019
The accounts have been audited by the accountant. Copies of the accounts are available of
8. Election of Committee Members
The existing committee of , Kim Underhill, Tony Innamorati, Ray Griffiths, Joy Pownall, Colin Turpin and Bob Hayes have all agreed to stay on for the next year. There have been nominations from:
Roger Kerr Sally Kerr Claire Jukes Susan Howlett
All of whom will be considered as elected unless there are any objections which can be raised to the secretary by XXX
- Thank you to Stan for all his contribution as Chair over the last few years. He has worked tirelessly for the committee to enable the hall to be managed and ensure the upkeep of the building and improvement of the facilities 10.
Minutes of AGM – 26th March 2019
1. Welcome by Chair
The Chairman thanked and welcomed those in attendance at this Annual General Meeting.
3. 2018 Minutes
The secretary circulated the minutes. These were agreed and there were no queries. Acceptance proposed by Tony Innamorati and seconded by Colin Turpin.
.4. Secretary’s report
The secretary’s report concentrated on the members of the committee since there have been some changes since the last AGM. The committee have met 5 times formally since the last AGM. The secretary also stated the work that had been completed over the last year, the changes to hourly rates for hall bookings. An extraordinary meeting was also held to try and promote more interest in the hall as agreed at the last AGM.
5. Treasurer’s report
The treasurer presented the audited accounts or the year ending 31st December 2018. The accounts were prepared by Barringtons Chartered Accountants, High Street, Newport.
6. Presentation of Chair’s report
The Chair thanked the committee for their work and support during the last year. The improvements made to the hall have also helped with efficiency which is better for cost. The Chair reminded the meeting that the hall required support from the community to remain as a viable facility.
7. Adoption of Report and Accounts for 2018
The accounts had been discussed under item 5 the Treasurer’s report. There was unanimous support for these minutes. Proposed by Ray Griffiths, seconded by Colin Turpin.
8. Election of Committee Members
The existing committee members have stayed in post. No new nomination forms were received.
- Any other Business – none had been sent to the secretary prior to the meeting and none raised at the meeting.
10.Close of Meeting - 20.50 hrs
| MOBCC PAYMENTS 2020 by quarter | MOBCC PAYMENTS 2020 by quarter | MOBCC PAYMENTS 2020 by quarter | MOBCC PAYMENTS 2020 by quarter | MOBCC PAYMENTS 2020 by quarter | ||||
|---|---|---|---|---|---|---|---|---|
| category | 1stq | 2ndq | 3rdq | 4thq | ||||
| OIL | 462.34 | 0 | 301.14 | 0 | ||||
| ELECTRICITY | 729 | 396 | 174 | 226 | ||||
| INSURANCE | 739.59 | 664.56 | 664.56 | 221.52 | ||||
| LICENCES | 0 | 157.5 | 0 | 0 | ||||
| TEL/INTERNET | 194.21 | 212.15 | 200.04 | 197.42 | ||||
| OFFICE COSTS | 0 | 0 | 0 | 3.48 | ||||
| NEWSLETTER | 0 | 0 | 18.99 | 56.5 | ||||
| MAINTENANCE | 374.93 | 0 | 206.94 | 178.8 | ||||
| SERVICING | 755.79 | 340.35 | 1280.13 | 899.37 | ||||
| WAGES | 650 | 0 | 0 | 0 | ||||
| PHOTOCOPIER | 408.69 | 292.63 | 292.63 | 255.07 | ||||
| MEMBERSHIPS | 0 | 0 | 0 | 0 | ||||
| LOTTERY | 270 | 165 | 195 | 225 | ||||
| AUDIT | 336 | 0 | 0 | 0 | ||||
| CONSUMABLES | 24.49 | 24 | 147.47 | 56 | ||||
| TRANSFERS | 0 | 0 | 0 | 0 | ||||
| REFUNDS - COVID | 0 | 60 | 1887.5 | 0 | ||||
| LIVE & LOCAL | 0 | 0 | 0 | 0 | ||||
| TOTAL | 4945.04 | 2312.19 | 5368.4 | 2319.16 |
| TOTAL SPEND | 2019 TOTAL SPEND | |||
| 763.48 | £ | 1,201.00 | ||
| 1525 | £ | 2,960.54 | ||
| 2290.23 | £ | 2,249.29 | ||
| 157.5 | £ | 167.90 | ||
| 803.82 | £ | 847.10 | ||
| 3.48 | £ | 25.97 | ||
| 75.49 | £ | 120.79 | ||
| 760.67 | £ | 5,101.16 | ||
| 3275.64 | £ | 1,934.57 | ||
| 650 | £ | 4,033.89 | ||
| 1249.02 | £ | 1,779.03 | ||
| 0 | £ | - | ||
| 855 | £ | 736.00 | ||
| 336 | £ | 324.00 | ||
| 251.96 | £ | 167.67 | ||
| 0 | £ | - | ||
| 1947.5 | £ | 130.00 | ||
| 0 | 653.5 | |||
| 14944.79 | 22432.41 |
| MOBCC receipts 2020 | 1stquarter | 2ndquarter | 3rdquarter |
|---|---|---|---|
| SOCIAL CLUB | 1650 | 1650 | 715 |
| ROOM HIRE | 150 | 0 | 0 |
| EVENING FUNC. | 0 | 0 | 0 |
| WEDDINGS | 0 | 0 | 0 |
| XING/FUNERAL | 245 | 0 | 100 |
| BADMINTON | 42.5 | 0 | 30 |
| BALLROOM DANCE | 0 | 0 | 35 |
| GARDEN CLUB | 54 | 0 | 0 |
| KARATE | 357 | 147 | 357 |
| MOB CLUB | 45 | 0 | 0 |
| WHIST CLUB | 27 | 0 | 0 |
| MOB STITCHERS | 40 | 0 | 0 |
| WI | 66 | 0 | 0 |
| LOTTERY | 376.71 | 428.71 | 376.71 |
| SKITTLES | 154 | 0 | 0 |
| LIVE & LOCAL | 0 | 0 | 0 |
| CHARITIES TRUST | 0 | 0 | 0 |
| MOBSTEAD SALES | 330 | 0 | 0 |
| MOBSTEAD ADV | 111 | 0 | 0 |
| EVENTS | 0 | 0 | 0 |
| DONATION FUNDRAISING | 0 | 0 | 0 |
| DONATIONS | 100 | 250 | 10 |
| GRANTS | 0 | 25000 | 0 |
| NPOWER FIT | 0 | 1133.9 | 702.68 |
| MOBMART | 0 | 0 | 50 |
| REFUND ELEC BILL | 0 | 0 | 0 |
| BANK INTEREST | |||
| TOTAL | 3748.21 | 28609.61 | 2376.39 |
| £100 donation from Burns Night | |||
| £250 donation from S Howlett's employer | |||
| £2865000grant from SBC for Covid19 |
| 4thquarter | TOTAL |
|---|---|
| 715 | 4730 |
| 150 | |
| 0 | |
| 0 | |
| 345 | |
| 72.5 | |
| 35 | |
| 54 | |
| 490 | 1351 |
| 45 | |
| 27 | |
| 40 | |
| 66 | |
| 376.71 | 1558.84 |
| 154 | |
| 0 | 0 |
| 0 | 0 |
| 312.5 | 642.5 |
| 15 | 126 |
| 0 | 0 |
| 0 | |
| 360 | |
| 3650 | 28650 |
| 264.66 | 2101.24 |
| 50 | |
| 290.69 | 290.69 |
| 1.41 | 1.41 |
| 6115.97 | 40850.18 |
Millennium Community Centre Receipts & Payments
| Millennium CommunityCentre Receipts & Payments | Millennium CommunityCentre Receipts & Payments | Millennium CommunityCentre Receipts & Payments | Millennium CommunityCentre Receipts & Payments |
|---|---|---|---|
| 1stquarter | 2ndquarter | ||
| receipts | £ 3,748.21 | £ 28,609.61 | |
| payments | £ 4,945.04 | £ 2,312.19 | |
| receipts vpayments | -£ 1,196.83 | £ 26,297.42 | |
| current balance at 31.12.2020 | £ 7,875.75 | £ 34,173.17 | |
| reserve balance at 31.12.2020 | £ 3,933.70 | £ 3,934.20 | |
| Charifund at 31.12.2020 | £ 9,148.92 | £ 9,948.06 | |
| (Charifund at 31 12.19)£12,599.19 | |||
| TOTAL at 30.09.2020 | £ 20,958.37 | £ 48,055.43 | |
| summary2020 | summary2020 | ||
|---|---|---|---|
| 3rdquarter | 4thquarter | TOTAL | TOTAL 2019 |
| £ 2,376.39 | £ 6,115.97 | £ 40,850.18 | £ 25,836.52 |
| £ 5,368.40 | £ 2,319.16 | £ 14,944.79 | £ 22,432.41 |
| -£ 2,992.01 | £ 3,796.81 | £25,905.39 | £ 3,404.11 |
| £ 31,181.16 | £ 34,976.56 | ||
| £ 3,934.53 | £ 3,934.62 | ||
| £ 9,486.72 | £ 10,974.59 | ||
| £ 44,602.41 | £ 49,885.77 | ||
RECEIPTS INTO MOBCC ACCOUNT 1st
| DATE | BANK REF. NO. | TOTAL | Social Club contributions | Social Club contributions | Room Hire | Room Hire | Evening Functions | Weddings |
|---|---|---|---|---|---|---|---|---|
| Jan- Mar | £ 376.71 | |||||||
| 06.01.2020 | 500108 | £ 110.00 | ||||||
| 07.01.2020 | online | £ 110.00 | 110 | |||||
| 09.01.2020 | 500154 | £ 22.00 | ||||||
| 09.01.2020 | 500109 | £ 42.00 | ||||||
| 14.01.2020 | online | £ 15.00 | ||||||
| 15.01.2020 | SO | £ 550.00 | 550 | |||||
| 20.01.2020 | online | £ 15.00 | ||||||
| 31.01.2020 | 500110 | £ 143.00 | ||||||
| 31.01.2020 | 500111 | £ 150.00 | ||||||
| 12.02.2020 | 500155 | £ 22.00 | ||||||
| 12.02.2020 | 500156 | £ 35.00 | ||||||
| 17.02.2020 | SO | £ 550.00 | 550 | |||||
| 21.02.2020 | 500112 | £ 378.50 | 40 | |||||
| 02.03.2020 | 500113 | £ 105.00 | ||||||
| 11.03.2020 | 500157 | £ 22.00 | ||||||
| 12.03.2020 | 500158 | £ 197.00 | ||||||
| 12.03.2020 | 500114 | £ 293.00 | ||||||
| 16.03.2020 | SO | £ 550.00 | 550 | |||||
| 25.03.2020 | online | £ 12.00 | ||||||
| 27.03.2020 | online | £ 15.00 | ||||||
| 30.03.2020 | 500159 | £ 35.00 | ||||||
| TOTAL | £ 3,748.21 | 1650 | 150 |
- t QUARTER 2020
----- Start of picture text -----
110
30
12.5 27 22.5 27 20
135
27 189 22.5 20
168
245 42.5 54 357 45 27 40
Christenings/Funerals Badminton Ballroom Dancing Gardening Club Karate MOB Club Whist drive MOB Stitchers Grants
----- End of picture text -----
| PARISH MAGAZINE |
PARISH MAGAZINE |
GROSS | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| WI Meetings | Lottery | Skittles | Refund from Npower | Transfers | Mobstead Mag-Sales | Mobstead Mag-Advertising | Events | ||||
| 376.71 | |||||||||||
| 22 | |||||||||||
| 12 | |||||||||||
| 15 | |||||||||||
| 15 | |||||||||||
| 34 | |||||||||||
| 15 | |||||||||||
| 22 | |||||||||||
| 35 | |||||||||||
| 80 | |||||||||||
| 5 | |||||||||||
| 22 | |||||||||||
| 170 | 27 | ||||||||||
| 40 | 85 | ||||||||||
| 12 | |||||||||||
| 15 | |||||||||||
| 35 | |||||||||||
| 66 | 376.71 | 154 | 330 | 111 |
----- Start of picture text -----
NET NET
Donation from Fundraising Ev DONATIONS
----- End of picture text -----
100
100
RECEIPTS INTO MOBCC ACCOUNT 2nd
----- Start of picture text -----
Apr- June £ 376.71
09.04.20 BGC £ 269.01
15.04.20 SO £ 550.00 550
28.04.20 £ 52.00
15.05.20 SO £ 550.00 550
19.05.20 BGC £ 250.00
29.05.20 BGC £ 25,000.00
01.06.20 £ 147.00
15.06.20 SO £ 550.00 550
24.06.20 BGC £ 864.89
TOTAL £28,609.61 1650
DATE BANK REF. NO. TOTAL Social Club contributions Room Hire Evening Functions Weddings Christenings/Funerals
----- End of picture text -----
TOTAL
- d QUARTER 2020
----- Start of picture text -----
376.71
52
25000
147
147 25000 428.71
Badminton Ballroom Dancing Gardening Club Karate MOB Club MOB Stitchers Grants WI Meetings Lottery Rugbytots
----- End of picture text -----
----- Start of picture text -----
PARISH MAGAZIN GROSS NET NET
269.01
Refund from Npower Transfers Mobstead Mag-Sales Mobstead Mag-Advertising Events Donation from Fundraising Ev DONATIONS Whist
----- End of picture text -----
250 864.89 1133.9 250
RECEIPTS INTO MOBCC ACCOUNT 3rd
| RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd | RECEIPTS INTO MOBCC ACCOUNT 3rd |
|---|---|---|---|---|---|---|
| DATE | BANK REF. NO. | TOTAL | Social Club contributions | Room Hire | Evening Functions | Weddings |
| 15.07.20 | SO | £ 110.00 | 110 | |||
| 27.07.20 | £ 25.00 | |||||
| 28.07.20 | £ 10.00 | |||||
| 17.08.20 | SO | £ 110.00 | 110 | |||
| 17.08.20 | 500116 | £ 98.00 | ||||
| 19.08.20 | £ 10.00 | |||||
| 02.09.20 | £ 275.00 | 275 | ||||
| 03.09.20 | £ 10.00 | |||||
| 14.09.20 | £ 50.00 | |||||
| 14.09.20 | 500117 | £ 100.00 | ||||
| 15.09.20 | SO | £ 220.00 | 220 | |||
| 24.09.20 | BGC | £ 702.68 | ||||
| 30.09.20 | 500118 | £ 279.00 | ||||
| Jul - Sep | £ 376.71 | |||||
| TOTAL | £ 2,376.39 | 715 |
----- Start of picture text -----
-
d QUARTER 2020
25
10
98
10
10
100
10 259
100 30 35 357
Christenings/Funerals Badminton Ballroom Dancing Gardening Club Karate MOB Club MOB Stitchers Grants
----- End of picture text -----
| PARISH MAGAZINE | ||||||
| WI Meetings | Lottery | Rugbytots | Refund from Npower | Transfers | Mobstead Mag-Sales | Mobmart |
| 50 | ||||||
| 702.68 | ||||||
| 376.71 | ||||||
| 376.71 | 702.68 | 50 |
| GROSS | NET |
NET | |||
| Mobstead Mag-Advertising | Events | Donation from Fundraising Ev | DONATIONS | Whist | Bank interest |
| 10 | |||||
| 10 |
RECEIPTS INTO MOBCC ACCOUNT 4th
| RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th | RECEIPTS INTO MOBCC ACCOUNT 4th |
|---|---|---|---|---|---|---|---|
| DATE | BANK REF. NO. | TOTAL | Social Club contributions | Room Hire | Evening Functions | Weddings | Christenings/Funerals |
| 02.10.20 | FPI | £ 55.00 | 55 | ||||
| 05.10.20 | 500119 | £ 196.00 | |||||
| 15.10.20 | SO | £ 220.00 | 220 | ||||
| 09.11.20 | BGC | £ 290.69 | |||||
| 12.11.20 | 500162 | £ 115.00 | |||||
| 16.11.20 | SO | £ 220.00 | 220 | ||||
| 20.11.20 | 500163 | £ 40.00 | |||||
| 26.11.20 | 500120 | £ 294.00 | |||||
| 30.11.20 | 500164 | £ 122.50 | |||||
| 01.12.20 | BGC | £ 2,000.00 | |||||
| 04.12.20 | 500165 | £ 50.00 | |||||
| 15.12.20 | SO | £ 220.00 | 220 | ||||
| 23.12.20 | BGC | £ 1,650.00 | |||||
| 29.12.20 | BGC | £ 264.66 | |||||
| Oct - Dec | SO | £ 376.71 | |||||
| 2020 | £ 1.41 | ||||||
| TOTAL | £ 6,115.97 | 715 |
----- Start of picture text -----
-
QUARTER 2020
196
294
2000
1650
376.71
490 3650 376.71
Badminton Ballroom Dancing Gardening Club Karate MOB Club MOB Stitchers Grants WI Meetings Lottery Rugbytots
----- End of picture text -----
----- Start of picture text -----
PARISH MAGAZINE GROSS NET NET
115
25 15
122.5
50
264.66
1.41
264.66 312.5 15 1.41
FIT Refund from Npower Transfers Mobstead Mag-Sales Mobstead Mag-Advertising Events Donation from Fundraising Ev DONATIONS Whist Bank interest
----- End of picture text -----
290.69 290.69
| Lotterysubscriptions 2020 | Lotterysubscriptions 2020 | Lotterysubscriptions 2020 | |||
|---|---|---|---|---|---|
| Name | Jan | Feb | mar | April | May |
| S Kerr | £ 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| JMatthews | £ 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| D Breeze | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| T Piper | £ 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| JBreeze | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| C Turpin | £ 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| I Turpin | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| A Grundy | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| A Bennett | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| B Williams | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| P Lawley | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| JPownall | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| R Finister | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| R Lory | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| R Grifths | £ 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| A Davies | £ 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| JBrookes | £ 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| JLowe | £ 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| Innamorati | 52 | ||||
| £ 125.57 | 125.57 | 125.57 | 177.57 | 125.57 | |
| Innamoratipay yearlyfor 1 number due in 2ndquarter | |||||
| s/o =£376.71perquarter |
| Jun | Jul | Aug | Sept | Oct | Nov |
| 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| 8.66 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| 4.33 | 4.33 | 4.33 | 4.33 | 4.33 | 4.33 |
| 125.57 | 125.57 | 125.57 | 125.57 | 125.57 | 125.57 |
Dec 8.66 8.66 4.33 8.66 4.33 17.32 4.33 4.33 4.33 4.33 4.33 4.33 4.33 4.33 8.66 17.32 8.66 4.33 125.57 £ 1,558.84