## **THAMESIDE GRAND UNION** 

## **DISTRICT SCOUT COUNCIL** 


www.inspirehounslow.co.uk 

TGU has two grants available from Inspire Hounslow. 

One fund will be for grants towards uniform and the second fund is grants toward association activities such as camping etc. 

Please contact your GLV (GSL) if you wish to apply for any of your members who meet the requirements. 


## **TRUSTEES’ ANNUAL REPORT & ACCOUNTS** 

## **FOR THE PERIOD** 

**1 APRIL 2025 TO 31 MARCH 2026** 

REGISTERED CHARITY NO 1128618 



**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **Reference and Administration Details** 

**TRUSTEES: Name Other Committees** _**Ex-Officio**_ **- Appointment** District Chairman Mr Anthony Smith Building & Assets Team District Treasurer Mrs Jenny Lowe Finance Team District Lead Volunteer Mrs Jane Bourne Appointments Team District Youth Lead Mr Lewis Fitch YLV 14-25 

|**TRUSTEES:**<br>**Appointed -****_Appointment_**<br>District Lead Volunteer 14-24 Team<br>Mr Colin Porter<br>Finance Team<br>Mr Leon Mielewczyk<br>Group Lead Volunteers<br>Mrs Yvonne Mielewczyk<br>Finance Team<br>Mrs Betty Porter<br>Building and Assets<br>Mr Kenneth C Attewell<br>**TRUSTEES:****_Co-opted_ **<br>District Lead Volunteer<br>Ian Willis||
|---|---|
||Award Team Chairman|
||Building and Assets Team|
||Building and Assets Team|
|||
||Building and Assets Team|
|||
|||
||Awards  Team|



## **Independent Examiners Report to the Trustees of Thameside Grand Union District Scout Council** 

I report to the trustees on my examination of the accounts of the Thameside Grand Union District Scout Council for the year ended 31[st] March 2026. 

## **Responsibilities and basis of report** 

As the charity trustees of the District  you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’). 

I report in respect of my examination of the Thameside Grand Union District Scout Council accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. 

## **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: 

1.     accounting records were not kept in respect of the Thameside Grand Union District Scout Council as required by section 130 of the Act; or 

2.     the accounts do not accord with those records. 

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. 

**BANKERS** NatWest **CUSTODIAN TRUSTEES** The Scout Association Trust Corporation 

**District Registration with The Scout Association** 10001050 **Charity Registration Number** 1128618 **Contact Name and Address** Mrs Jane Bourne 2 College Road Isleworth TW7 5DH 

Name:  Mrs V.A. Weavers Signature:  Signature on File 

## Qualification  Accounts Assistant (retired) 

Address:7 Western Close, Penton Park, Chertsey, Surrey, KT16 8QB 

Date 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 2 

Page 15 



**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026 STATEMENT OF ASSETS AND LIABILITIES continued** 

**Structure, Governance and Management** 

## **The Governing Document.** 

## **Notes to the Statement of assets and liabilities of the Thameside Grand Union District Scout Council** 

- (a)[Building valuation based on Insurance renewal 26/10/25 ] 

- (b)[Building valuation based on insurance policy 3/6/25  ] 

- (c)[Building valuation based on insurance policy 27/7/24  ] 

- (d) Combined from all policies listed above 

- (e) True value to be assessed by Property and Assets Committee 

The District's governing documents are those of The Scout Association. They consist of a Royal Charter, which in turn gives authority to the Bye Laws of the Association and The Policy, Organisation and Rules of The Scout Association. 

## **Constitution** 

The District is a trust established under its rules which are common to all Scouts. 

## **Trustee Selection** 

The Trustees are appointed in accordance with the Policy, Organisation and Rules of The Scout Association. 

## **Additional Governance Issues** 

**The above accounts and accompanying statement of assets and liabilities were approved by the Trustees on** 

|Date|||
|---|---|---|
|**and signed o**|**n their behalf by**||
|Signature(s)<br>Full Name(s)<br>Position|||
||_(signatures on file)_|_(signatures on file)_|
||||
||Anthony Smith|Jenny Lowe|
||||
||Chair|Treasurer|



The District is managed by the District Trustee Board, the members of which are the ‘Charity Trustees’ of the Scout District  which is an educational charity. As charity trustees they are responsible for complying with legislation applicable to charities. This includes the registration, keeping proper accounts and making returns to the Charity Commission as appropriate. 

From 1[st] April 2024 The Board consists of Chair, Treasurer and  9 Trustees (including 1 ex officio) and meet 6 times a year including the AGM. 

Members of the Trustee Board complete ‘Being A Scout Trustee’ learning within the first 6 months of joining the board. 

The District Trustee Board exists to make sure the charity is well-managed, risks are assessed and mitigated, buildings and equipment are in good working order, and everyone follows legal requirements and the organisation’s policies and rules. Their support helps other volunteers run high-quality and safe programmes that gives young people skills for life. 

## **Risk and Internal Control** 

The District Trustee Board has identified the major risks to which they believe the District is exposed, these have been reviewed and systems have been established to mitigate against them. The main areas of concern that have been identified are: 

Damage to the building, property and equipment. The District would request the use of buildings, property and equipment from neighbouring organisations such as churches, community youth groups, and other Scout Districts. We would expect to provide support to these groups in similar circumstances. We believe the District has sufficient buildings and contents insurance in place to mitigate against permanent loss. 

Injury to leaders, helpers, supporters and members. The District through the membership fees contributes to the Scout Associations national accident insurance policy. Risk Assessments are undertaken before all activities. 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 14 

Page 3 



## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **Structure, Governance and Management continued** 

Reduced income. The District does hold a reserve to ensure the continuity of activities should there be a major reduction in income. The Board could raise a levy from it’s Groups to increase the income to the District on an ongoing basis, either temporarily or permanently. 

Reduction or loss of leaders. The District is totally reliant upon volunteers to run and administer the activities of the District. If there was a reduction in the number of leaders to an unacceptable level in a particular Group or the District as a whole then there would have to be a contraction, consolidation or closure of a Group. In the worst case scenario the complete closure of the District. 

Reduction or loss of members. The District provides activities for all young people aged 4 to 25. If there was a reduction in membership in a particular Group or the District as a whole then there would have to be a contraction, consolidation or closure of a Group. In the worst case scenario the complete closure of the District. 

**Risk and Internal Control.** The District has in place systems of internal controls that are designed to provide reasonable assurance against material mismanagement of loss., these include 2 authorisations for all payments and a comprehensive insurance policy to ensure that insurable risks are covered. 

## **Objectives and Activities** 

**Purpose of Scouting.** Scouting exists to actively engage and support young people in the personal development, empowering them to make a positive contribution to society. 

**The Values of Scouting.** As Scouts we are guided to these values: **Integrity** - we act with integrity, we are honest, trustworthy and loyal. **Respect** - We have self-respect and respect for others, **Care** - we support others and take care of the world in which we live. **Belief -** we explore our faiths, beliefs and attitudes. **Co-operation** - we make a positive difference, we co-operate with others  and make friends. 

Scouting takes place when young people, in partnership with adults, work together based on the values of Scouting and, enjoy what they are doing and have fun, take part in activities indoors and outdoors, learn by doing, share in spiritual reflections, take responsibility and make choices, undertake new and challenging activities, make and live by their Promise. 

Our grateful thanks go to all the volunteers who provide support for our young people without their tireless efforts the objectives could not be met. 

## **Public Benefit** 

The District meets the Charity Commission's public benefit criteria under both the advancement of education and the advancement of citizenship or community development headings. 

## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **STATEMENT OF ASSETS AND LIABILITIES** 

||This year||Previous Year||
|---|---|---|---|---|
||**£**||**£**||
|**Monetary Assets (cash, bank & similar**|||||
|**funds)**|||||
|Nat West Account|£174,229.45||£162,883.19||
|HTB - 24 month bond|£100,000.00||£100,000.00||
|UTB - 24 month bond|£100,000.00||£100,000.00||
|Nat West Liquidity Manager 35 Day|£54,493.58||£53,295.59||
|Redwood Bank 1 year bond|£50,000.00||£50,000.00||
|Virgin Money Charity Deposit Account|£79,692.47|_£558,415.50_|£78,689.94|_£544,868.72_|
|**Less**|||||
|Payments to be included this year|£54,587.00||£375.00||
|**Funds Carried Forward**||**£503,828.50**||**£544,493.72**|
|**Accounts reporting to the District**|||||
|Badge Shop Account|£1,105.90||£2,291.11||
|Explorer Scout Accounts - Centaur|£8,137.15||£5,057.04||
|Explorer Scout Accounts - Inferno|£1,333.14||£2,366.96||
|Explorer Scout Accounts - Intrepid|£14,318.35||£13,723.65||
|Explorer Scout Accounts - Stealth|£3,801.94||£4,065.54||
|Explorer Scout Accounts - Feltham|£4,767.59||£3,699.04||
|Scout Active Support Accounts - ABC|£1,164.79||£1,120.69||
|||_£34,628.86_||_£32,324.03_|
|**Less**|||||
|Cheques issued but not presented|||||
|||**£34,628.86**||**£32,324.03**|
||**Grand Total**|**£538,457.36**|**Grand Total**|**£576,817.75**|



|**Non-Monetary Assets -**Assets held for|Charity's|||
|---|---|---|---|
|own use||||
|Badge Secretary's stock 31/3/26||£5,095.35|£6,605.20|
|Land & buildings CDHQ|(a)|£390,122.00|£377,660.00|
|Land & buildings Hedgerley|(b)|£233,925.00|£226,453.00|
|Land & buildings Nallhead Road|(c)|£295,650.00|£295,650.00|
|Scouting equipment/furniture, etc|(d)|£8,789.00|£9,877.00|
|District Trophy's (Value nominal value)|(e)|£2,500.00|£2,500.00|



_Continued over_ 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 13 

Page 4 



**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **ACCOUNTS REPORTING TO TGU DISTRICT** 

## **Achievements and Performance** 

## **Receipts for period 1st April 2025 to 31st March 2026** 

|This Year<br>**District Badge Shop**<br>**£**<br>Badge receipts<br>£5,037.33<br>**Scout Active Support**<br>ABC<br>£1,684.44<br>**Explorer Scout Units**<br>Centaur<br>£14,540.86<br>Inferno<br>£10,408.34<br>Intrepid<br>£3,970.27<br>Stealth<br>£1,484.57<br>Feltham<br>£10,810.24<br>**TOTAL RECEIPTS FOR THE YEAR**|Previous Year<br>**£**<br>**£5,037.33**<br>£5,065.03<br>£1,904.96<br>**£1,684.44**<br>£12,465.72<br>£13,399.48<br>£4,110.73<br>£3,273.19<br>**£41,214.28**<br>£8,551.11<br>**£47,936.05**|**£5,065.03**<br>**£1,904.96**<br>**£41,800.23**<br>**£48,770.22**|
|---|---|---|



## **Payments for period 1st April 2025 to 31st March 2026** 

|This Year<br>**£**<br>**District Badge Shop**<br>Paid to District Account<br>£0.00<br>Purchase of Badges<br>£6,222.54<br>**Scout Active Support**<br>ABC<br>£1,640.34<br>**Explorer Scout Units**<br>Centaur<br>£11,460.75<br>Inferno<br>£11,442.16<br>Intrepid<br>£3,375.57<br>Stealth<br>£1,748.17<br>Feltham<br>£9,741.69<br>**TOTAL PAYMENTS FOR THE YEAR**|Previous Year<br>**£**<br>£0.00<br>**£6,222.54**<br>£4,620.46<br>**£1,640.34**<br>£2,351.60<br>£11,831.64<br>£12,530.43<br>£3,087.40<br>£3,788.00<br>**£37,768.34**<br>£8,724.97<br>**£45,631.22**|**£4,620.46**<br>**£2,351.60**<br>**£39,962.44**<br>**£46,934.50**|
|---|---|---|



## **DISTRICT TRUSTEE BOARD** 

To begin with I am sure most of you will have heard the sad news of the death of our previous District Chair, Ernie Lunn.  Ernie and Teresa left TGU and moved to Hailsham where Ernie, as could only be expected, immediately got involved with their local community. He was such a larger than life person and a true gentleman, and will be missed by those who knew him.  He had been ill for some time and his death, I believe, will have been somewhat of a relief from his suffering.  Our thoughts are with Teresa and his boys, Anthony and Alexander. 

Our district subsidy of 75% of the membership fee per member will continue for 2027, but after that, groups will have to budget for the increase in the annual membership fee accordingly.  Thank you to our District Treasurer Jenny who, ably assisted by Leon and Betty, continues to keep us financially compliant and thanks too to the rest of our Trustee Board who regularly meet and contribute to the wellbeing of TGU. 

Continuing with the thank you’s, thank you also to Trevor, our Local Training Manager, who continues to support us and who plays a huge part in keeping us compliant with our training requirements and to our District Development Team who are working in the background to support groups without leaders and others to expand and open new sections. 

One new section planned is a Squirrel Drey at 3[rd] Chiswick. I feel I must mention here 3[rd] ’s GLV, Cliff Brooke, who volunteered to step in to the role with Neal’s agreement, to allow Neal to be able to spend more time and energy at 6[th] Brentford.  3[rd] Chiswick was Cliff’s group when he was a child and although it is some way away from their home, he and Karen have jointly worked their magic and increased membership of all sections. They also now have a team of parent helpers in tow and hope to recruit additional leaders from this pool going forward.  Thank you both so much. 

As mentioned last year, for the past two years or so, Tony Smith and I have met with the 1[st] Hedgerley Scout Group regarding our Gregory Road campsite. We are now almost at the stage of completing the Heads of Terms of Agreement.   Tony has done the lion’s share of work with this communicating with 1[st] Hedgerley and numerous third parties including tree surgeons and builders.  He should be congratulated for all his efforts. 

Throughout TGU this year we have seen our explorer units grow considerably in number and as a result many more badges and awards are being earned. Between the units we have had a tranche of Diamond and Platinum Award recipients and at least four King Scout applications which have now been submitted.  A marked improvement on previous years. Congratulations to everyone involved. 

To end, I want to leave you with this thought: every badge earned, every campfire lit, every challenge overcome this year has been possible because of the people in this room — our leaders, our young people, our parents, and our supporters. 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 12 

Page 5 



## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

Scouting is not just about teaching skills; it’s about shaping lives. And together, we’ve done that brilliantly this year. The year ahead will bring new adventures, new challenges, and new opportunities to make a difference. 

## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **PAYMENTS FOR THE YEAR continued** 

Thank you for your time, your energy, and your belief in what we do. 

Scouting truly is a “Place to Belong”. 

**Jane Bourne and Ian Willis, DLV Team, Thameside Grand Union** 

## **Financial Review** 

This is the seventeenth full set of accounts for Thameside Grand Union Scout District. 

The district budgets to break even each year, but this financial year show a substantial loss of £40,665.22. This is due to the 75% subsidy of the membership fees. The subsidy is budgeted for and covered by the transfer of assets due to the sale of the Eastbourne Road site.  This is the 4th year of the 5 year subsidy. 

The campsite at Hedgerley has remained closed and is now managed by Tony Smith. Plans are in place to lease the site to a local Scout Group hopefully for a number of years. We had to pay to sort the trees out as part of this process and that cost £7,800 including the survey. 

The saga of the renewal of the leases with LBH is over as they  are now  registered with the Land Registry. 

The CDHQ in Oxford Road is still in use by many regular users and occasional ones, providing income for the district. 

b/fwd **£43,393.96 Donations/Grants** Inspire Hounslow Grants £0.00 £746.00 Jamboree £0.00 **£0.00** £0.00 **£746.00 Activities** Young Leader Training £0.00 £39.26 Scouting activities £2,772.00 £2,968.74 **£2,772.00 £3,008.00** Membership Subscriptions Paid to GLMWSC 54,587.00 **£54,587.00** 

**Admin/Establishment Expenses** AGM & Rewards Evenings £0.00 £375.00 Personal Accident Insurance £52.00 £52.00 DC & Trustee expenses £76.79 £107.20 Miscellaneous £1,422.40 **£1,551.19** £2,500.00 **£3,034.20 TOTAL PAYMENTS FOR THE YEAR £81,817.89 £50,182.16** 

We had a problem with SSE as they took three direct debits out of our account for three bills we had already paid. This totalled over £3k, Jenny has sorted this out and the money is back in our account and will show in next years accounts. 

The Nallhead Road site has been handed back to Thames Water. 

The Badge Shop is a source of income for District funds and I would encourage all groups to make use of this excellent facility run by Dee and Tony Smith. 

Restricted fund is the Grant from Inspire Hounslow for uniforms and Activities. 

Again there has been no need for a District levy to be charged. 

I would like to thank Jenny Lowe (District Treasurer) and Betty Porter (FSC member) for their work with looking after the District accounts. 

I would also like to thank all the account reporting treasurers for providing the information required to produce these accounts. 

## **Leon Mielewczyk – TGU Finance Sub-Committee Chair** 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 6 

Page 11 



**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **PAYMENTS FOR THE YEAR** 

## **Reserves Policy** 

The District's policy on reserves is to hold 

||This Year||Previous Year||
|---|---|---|---|---|
||**£**||**£**|**£**|
|**Premises Hedgerley**|||||
|Insurance|£431.03||£418.60||
|Electricity|£312.13||£265.27||
|Water|£226.26||£199.30||
|Sales Cost|£300.00||£716.40||
|Maintenance|£7,970.00|**£9,239.42**|£3,065.00|**£4,664.57**|
|**Premises Chiswick DHQ**|||||
|Insurance|£520.17||£504.88||
|Rent|£583.90||£50.00||
|Electricity|£5,135.08||£2,773.32||
|Water|£263.52||£515.86||
|Fire Extinguishers|£104.82||£98.88||
|Lease Cost|£0.00||£0.00||
|Maintenance|£4,265.20|**£10,872.69**|£32,085.72|**£36,028.66**|
|**Premises Nallhead Road**|||||
|Insurance|£703.48||£674.07||
|Ground Rent|£0.00||£130.25||
|Electricity|£1,514.63||£0.00||
|Fire Extinguishers|£0.00||£0.00||
|Water|£121.48||£201.41||
|Maintenance|£456.00|**£2,795.59**|£1,695.00|**£2,700.73**|
|c/fwd||||**£43,393.96**|



1. Sufficient resources to continue the charitable activities of the District should income and fundraising activities fall short. The District Trustee Board considers that the District should hold £15,000 a sum equivalent to 12 months running costs 

2. Sufficient resources to comply with demolition and clearance costs specified in the exit terms of our Leases. The District Trustee Board estimates that the district should hold £50,000 for this. 

## **Designated Funds Policy** 

The District Executive Committee designated funds to be held for specific purposes as follows: 

|Hedgerley Scout Camp Site<br>Chiswick DHQ<br>Activity Fund Camps etc<br>Scout Hut Lease Renewal<br>Badge shop funds<br>Scout Active Support funds<br>Explorer Scout Funds<br>Network Funds<br>Sponsorship of Scouting Events<br>Young Leader Training<br>Support for membership fees<br>Development of Scouting in TGU<br>**Total of Designated Funds**|£30,000.00<br>£20,000.00<br>£4,714.40<br>£7,699.41<br>£1,105.90<br>£1,164.79<br>£33,522.96<br>£1,102.90<br>£7,000.00<br>£1,200.00<br>£40,000.00<br>£325,000.00|
|---|---|
||£472,510.36|



## **Restricted Funds** 

|Inspire Hounslow Activity and Uniform<br>Grant<br>**Total of Restricted Funds**<br>**Total of Restricted and Designated**<br>**Funds**|£826.69|
|---|---|
||£826.69|
|||
||**£473,337.05**|



REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 10 

Page 7 



**THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

**ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **THAMESIDE GRAND UNION DISTRICT SCOUT COUNCIL** 

## **ANNUAL REPORT & ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2026** 

## **RECEIPTS & PAYMENTS ACCOUNT SUMMARY** 

|**This Year**<br>DISTRICT Cash, Bank and similar funds brought forward<br>£544,493.72<br> **£544,493.72**<br>**Accounts Reporting to the District B/F**<br>Badge Shop Account<br>£2,291.11<br>Explorer Scout Accounts - Centaur<br>£5,057.04<br>Explorer Scout Accounts - Inferno<br>£2,366.96<br>Explorer Scout Accounts - Intrepid<br>£13,723.65<br>Explorer Scout Accounts - Stealth<br>£4,065.54<br>Explorer Scout Accounts - Feltham<br>£3,699.04<br>Scout Active Support Accounts - ABC<br>£1,120.69<br> **£32,324.03**<br>DISTRICT RECEIPTS FOR THE YEAR<br>£41,152.67<br>DISTRICT PAYMENTS FOR THE YEAR<br>£81,817.89<br>**DISTRICT NET RECEIPTS (PAYMENTS) FOR THE YEAR**<br>**-£40,665.22**<br>ACCOUNTS REPORTING  RECEIPTS FOR THE YEAR<br>£47,936.05<br>ACCOUNTS REPORTING PAYMENTS FOR THE YEAR<br>£45,631.22<br>**ACCOUNTS REPORTING NET RECEIPTS (PAYMENTS)**<br>**£2,304.83**<br>CASH, BANK & SIMILAR FUNDS BROUGHT FORWARD<br>£576,817.75<br>**CASH, BANK & SIMILAR FUNDS CARRIED FORWARD**<br>**£538,457.36**<br>**UNRESTRICTED FUNDS STATEMENT**<br>Combined opening Balances<br>**Less**<br>Reserves<br>£65,000.00<br>Designated Funds<br>£472,510.36<br>Restricted Funds<br>£826.69<br>**Total of Unrestricted Funds**|**Previous**<br>£604,030.40|
|---|---|
||**£604,030.40**|
||£1,846.54<br>£4,422.96<br>£1,497.91<br>£12,700.32<br>£4,580.35<br>£3,872.90<br>£1,567.33|
||**£30,488.31**|
||-£9,354.52<br> £50,182.16|
||**-£59,536.68**|
||£48,770.22<br>£46,934.50|
||**£1,835.72**|
||£634,518.71|
||**£576,817.75**|
||£538,457.36<br>£538,337.05<br>**£120.31**|



## **RECEIPTS FOR THE YEAR** 

||This Year|||Previous Year|||
|---|---|---|---|---|---|---|
||**£**|**£**||**£**|**£**||
|**Membership Subscriptions**<br>Income from Groups|£13,565.40|||£13,522.90|||
|Less paid to County / HQ|*n/a|**£13,565.40**||<br>-£54,141.50|**-£40,618.60**||
|**Investment Income Received**|||||||
|Nat West Liquidity Manager 35 Day|£1,197.99|||£1,618.07|||
|HTB 24 month bond Interest|£4,220.00|||£4,162.32|||
|UTB 24 month bond interest|£4,410.00|||£3,523.22|||
|Redwood Bank 12 month bond interest|£2,425.00|||£2,432.44|||
|Bank Interest VMCDA|£1,002.53|**£13,255.52**||<br>£862.03|**£12,598.08**||
|**Property**<br>Hedgerley camp income|£362.00|||£2.00|||
|Rents Chiswick DHQ|£10,968.00|||£14,345.00|||
|Nallhead Road|£185.75|**£11,515.75**||<br>£0.00|**£14,347.00**||
|**Donations/Grants**|||||||
|Inspire Hounslow Grant|£0.00|||£1,000.00|||
|Grants/Donations|£0.00||**£0.00**|<br>£0.00|**£1,000.00**||
|**Activities**|||||||
|Scouting activities|£2,816.00|**£2,816.00**||<br>£3,319.00|**£3,319.00**||
|**Sundry Receipts**|||||||
|Badge Shop|£0.00|||£0.00|||
|Flightparth closing funds|£0.00|||£0.00|||
|2nd Acton Funds Transfer|£0.00||**£0.00**|£0.00||**£0.00**|
|**TOTAL RECEIPTS FOR THE YEAR**||**£41,152.67**|||**-£9,354.52**||



*Note: We are no longer permitted to 'net off' expenses against income for membership subscriptions 

REGISTERED CHARITY NO 1128618 

REGISTERED CHARITY NO 1128618 

Page 8 

Page 9 

