## 

## 

## 

## 

## 

## 

## 



## 

## 

## 




|||||||||2021/22||||
|---|---|---|---|---|---|---|---|---|---|---|---|
||||||||Unmstdctad|Rassihted|New|||
||||||||Funds|Funds|Stores|Total|2020/21|
||||||||f|E|f|f|f|
|Annual Subscnptmns|||||||25.171|||25.171|16,640|
|Income<br>From<br>Fun|drdnng||||||3,8SD|||3.850|8|
|Income tram Camps 8Act|||isiiiei||||11,298|7.757||19,094|42,718|
|Section Income|||||||0|||0|615|
|aGnibus Hire|||||||418|||41&|336|
|Group Clothing|||||||~5|||45|0|
|Donations|||||||173|||173|500|
|Gia Aid|||||||2,903|||2.903|5.012|
|interest<br>Racdired|||||||7|||7|13|
|Other Incame|||||||445|||445|0|
||||||||~4330|7.797|0|52.107|SSA$2|
|Outgalng Renmrces||||||||||||
|Capitation<br>Feesand Subrcrrpuan||||Relunds|||9,187|||9.187|9,196|
|Fxpenditurelram|Campsg. Activitrm||||||10.709|1956||11.866|84.616|
|HQRontal,<br>Insurimceand|||Equipmcnt||Costs||~,179|||4,279|3,435|
|Soctian Costs|||||||4.607|||4.607|1,$91|
|Sdinibus Casts|||||||5.510|||S.510|2.147|
|Costsat Fundrasing|||||||158|||158|D|
|Group Gothrng|||||||D|||0|0|
|Scout Shop|||||||1,500|||2,SOO|1.000|
|Bank Charges|||||||192|||191|138|
|New Stores|||||||0|||0|2.217|
|Other Espendlture|||||||1,313|||1.313|30|
||||||||18,445|1.156|0|39,611|104680|
|Net Incoming/Outgrdng<br>transtars||rewunces behne|||||5.&45|gdl40|0|12.485|~428|
|||||||||||94.998|343/126|
|Net locommg/Outgomg||resourcmbelore||||transfers||||11,485|l38.8281|
|Toad Funds Carried Farwanl||||||||||107.483|204,998|
|transter to Rwarictcd Funds||||||||||l10.000I|l10.000l|
|Total Revised Funds Carded Fannard||||||||||97983|94,998|