## **Treasurer’s Report for the 2022 Annual Accounts** The 2022 Annual accounts show that the Club has returned to normal, with subscriptions making up just over half our income. Range hire, from the Target Shooting School, is another important source of income for the Club. The Junior Summer School, organised jointly with the Target Shooting School was again successful and generated around £1,000 income after deduction of running expenses, the profit being shared 50/50 between both organisations. Sessions for the Dyscover group, run by Mark Frampton, also generated around £1,000 – this money goes into the Disability Fund and is shown in the Restricted funds column. Ammunition sales have also increased by 37% from 2021. Other income consists of sundry sales, bank interest, visitor fees, scrap metal recycling and the like. **----- Start of picture text -----**
INCOME
Other Income*
Sundries Donations
3%
2% 1%
Ammunition Sales
11%
Range fees and hire
12%
Subscriptions
55%
BRC Lottery Fund
6%
Coaching Courses
9%
Competition fees
1%
**----- End of picture text -----**
Subscriptions are shown for the accounting year but in reality, members start paying their fees in December for the following year. **----- Start of picture text -----**
Subscriptions by Accounting Year
30,000
25,000
20,000
15,000
10,000
5,000
0
2018 2019 2020 2021 2022
**----- End of picture text -----**
The next graph shows the actual subscriptions paid, i.e. by the year to which the subscriptions apply rather than when they were paid. The situation for 2022 is really strong with an increase of nearly £8,000, an increase of 31%. **----- Start of picture text -----**
Actual Subscriptions
30,000
25,000
20,000
15,000
10,000
5,000
0
2018 2019 2020 2021 2022
**----- End of picture text -----**
**REAL EXPENDITURE** **----- Start of picture text -----**
Targets Utilities
4% Ammunition
Training Courses 6% Affiliation fees
purchases
7% 2%
14%
Sundries &
Bank & card
refreshments
payment fees
2%
1%
BRC Lottery Fund
Prizes and engraving
4%
4%
Competiton fees
Rent & rates 3%
5%
Insurance
4%
Other expenditure
3%
Loan repayments
18%
Maintenance & Loan interest
repairs 2%
23%
**----- End of picture text -----**
Other expenditure includes marketing, stationery purchases, social events, Home Office licence renewal etc. Expenditure is down on 2022 by around 14%, mainly due to the fact that the final payments for the short term loans were made in 2021 leaving just the long term loans (£17,700) which are being repaid over the next 5 years. Overall, this reduces our loan liabilities from 28% to 18%. Maintenance and repairs are the largest expense and include the annual defibrillator fee along with the alarm, extensive repairs to the ranges and firing points, upgrading of the electrics (all LED lighting etc.) and various other items for the kitchen and general running of the club. The training course expense mainly covers the 50% share due to the Target Shooting School plus travel expenses for a Scorer’s course. To summarise, the end of year figures show income of £45,045 with expenditure of £38,935 (which include the repayment of the £5,459 erroneous payment). This gives us net receipts of £6,092 with cash funds of £56,270. Note that income in the previous year also included a donation of £13,976 and a grant of £16,955. At the end of 2022, the Club is in a strong financial position and well placed to invest for the future. ## **BOOKHAM RIFLE CLUB** ## **SECRETARY’S REPORT** ## **2023 AGM** |Membership



|2023
112 full members
18 life members
32probationary members
162 Includes 28 juniors|2022
137
18
29
174| |---|---|---| Membership is down from 2022 levels but we continue to get plenty of enquires from prospective new members, both from media advertising and from the various open days and junior summer course. The Covid pandemic and subsequent lockdowns meant that some members have been slow to come back to the Club and this trend has been noticed in many other clubs. Development of the Club facilities continues with updates to the Club security and the new CCTV system which we can monitor remotely. We also held a couple of our usual work weekends for general maintenance. The series of Monday afternoon shoots for the people from the Dyscover Group has resumed with an enthusiastic group of people coming each week to shoot on the air range. We will also be resuming our junior summer course in a couple of weeks The trophy presentation this year is for competitions which were shot for during 2022 and a number have commented that this is too far removed from the date of the competitions so that people who win don’t remember what the trophy is for. The Committee has decided that this will be that last presentation at the AGM, in future the trophies will be presented at the Wappenshaw fun shoot which is held on the first Sunday after New Years Day. This means that the trophies will be much more up to date. I reported at last years AGM that the shooting community was facing a ban on the use of lead in ammunition. It would seem that target shooting is now going to be exempt from the ban providing the lead is contained and can be recovered safely. Also the proposed combining of shotguns onto firearm certificates has also be stopped. Police firearms licensing departments have come in for a lot of criticism for poor training of FEOs and this was what led to the person involved in the shootings in Plymouth being given his guns back and there is a review being carried out which will recommend a lot more and better training for staff. However there is also a move to recover the full cost of administering the grant and renewal of firearm and shotgun certificates, which could result in certificates costing between £250 and £500. Firearm certificate renewals and grants are still taking a long time and six months is not unusual. It is very important to start your renewal as early as possible and give the Police an absolute minimum of two months and preferably longer before your expiry date in order to avoid having to put your guns into storage. The Club continues to have a good reputation in the County and we have hosted a number of County and National competitons here. |C||**Name of Charity**|**Name of Charity**|**Name of Charity**|**Name of Charity**|**Name of Charity**|**N**| |---|---|---|---|---|---|---|---| |||**Bookham Rifle Club**
|||||**2**| |||**Receipts andpayments acco**|||||| |||**For the period**
**from**||Period start date||**To**|| |||||01/01/2022|||| ||||||||| ||**Section A Receipts and payments**||||||| |||**Unrestricted**
**funds**||**Restricted funds**||**Endowment**
**funds**|| |||**to the nearest £**||**to the nearest £**||**to the nearest £**|| ||**A1 Receipts**||||||| ||AmmunitionSales|**4,778**||**-**||**-**|| ||Competition fees|**612**||**-**||**-**|| ||Donations (Incl. DisabilityFund)|**500**||||**-**|| ||Grants|**0**||||**-**|| ||Interest- BankGross|**169**||||**-**|| ||BRCLotteryFund|**2,587**||||**-**|| ||RangeFees|**5,295**||**-**||**-**|| ||Subscriptions|**24,971**||**-**||**-**|| ||Sundries|**690**||**-**||**-**|| ||Other Income (scrapmetal,float)|**1,089**||||**-**|| ||Visitor Fees|**63**||**-**||**-**|| ||Coaching Courses|**3,261**||**1,030**|||| ||BritishGasErroneous payment||||||| ||**_Sub total_**|**44,015**||**1,030**||**-**|| ||||||||| ||**A2 Asset &investment sales,**
**etc.**|**-**||**-**||**-**|| ||||||||| ||**_Total receipts_**|**44,015**||**1,030**||**-**|| ||||||||| ||**A3 Payments**||||||| ||Ammunition purchases|**4,711**||**-**||**-**|| ||Affiliation fees|**521**||**-**||**-**|| ||Bank& card paymentfees|**252**||**-**||**-**|| ||BRCLotteryFund|**1,347**||**-**||**-**|| ||Competition fees|**1,098**||**-**||**-**|| ||Insurance|**1,270**||**-**||**-**|| ||Loan repayments|**5,900**||**-**||**-**|| ||Loan interest|**708**||**-**||**-**|| ||Maintenance &repairs|**7,547**||**-**||**-**|| ||Marketing &website|**60**||**-**||**-**|| ||
Otherexpenditure (incl. float)|**492**||**5,459**||**-**|| ||~~CXX R1 accounts (SS)~~|~~1~~|||||| |Prizes and engraving|**1,250**|||||| |---|---|---|---|---|---|---| |Rent &rates|**1,728**||**-**||**-**|| |Socialevents|**251**|||||| |Stationery & postage|**41**|||||| |Sundries &refreshments|**816**||**-**||**-**|| |Training Courses|**2,214**||**-**||**-**|| |Targets|**1,260**||**-**||**-**|| |Utilities|**2,028**|||||| |**_Sub total_ **|**33,494**||**5,459**||**-**|| CCXX R2 accounts (SS) 08/07/2023 2 |C||||||||3
**p**| |---|---|---|---|---|---|---|---|---| ||**A4 Asset and investment**
**purchases, etc.**|**-**||**-**||**-**||| |||||||||| ||**_Total payments_**|**33,494**||**5,459**||**-**||| |||||||||| ||**_Net of receipts/(payments)_**|**10,521**||**- 4,429**||**-**||| ||**A5 Transfers between funds**|||||**-**||| ||**A6 Cash funds last year end**|**45,749**||**17,294**||**-**||| ||**_Cash funds this year end_**|**56,270**||**12,865**||**-**||| |||||||||| ||**Section B Statement of assets and liabilities at the end of the**|||||||| ||**Categories**|**Details**||||**Unrestricted**
**funds**||| |||||||**to nearest £**||| ||**B1 Cash funds**|Current Account(s)||||**9,204**||| |||Reserve Account (incl. Disability funds)||||**35,654**||| |||BRC Lottery Account||||**10,955**||| |||Cash not banked (Including float)||||**457**||| |||**_Total cash funds_**||||**56,270**||| |||(agree balances with receipts andpayments account(s))||||OK||| |||||||**Unrestricted**
**funds**||| |||**Details**||||**to nearest £**||| ||**B2 Other monetary assets**|||||**-**||| |||||||**-**||| |||||||**-**||| |||||||||| |||**Details**||||**Fund to which asset**
**belongs**||| ||**B3 Investment assets**|||||||| |||||||||| |||||||||| |||||||||| |||**Details**||||**Fund to which asset**
**belongs**||| ||**B4 Assets retained for the**
**charity’s own use**|Ammunition stock 31/12/2022||||Unrestricted||| |||||||||| |||||||||| |||||||||| |||**Details**||||**Fund to which**
**liability relates**||| ||CXX R3 accounts (SS)
**B5 Liabilities**|Loan towards new clubhouse from members -
to be repaid over 5 years starting May 2016
and Longterm from May2021 to 2025||||New Clubhouse||| |||3||||08/07/2|02|| |||||||| |---|---|---|---|---|---|---| |Signed by one or two trustees on
behalf of all the trustees|Signature||||Print N|| |||||||| |||||||| CCXX R4 accounts (SS) 08/07/2023 4 |**o (if any)**||**CC16a**| |---|---|---| |**17311**
||| |**unts**||| |Period end date||| |31/12/2022||| |||| |||| |**Total funds**||**Last year**| |**to the nearest £**||**to the nearest £**| |||| |**4,778**||**3,012**| |**612**||**21**| |**500**||**13,976**| |**-**||**16,955**| |**169**||**2**| |**2,587**||**3,889**| |**5,295**||**400**| |**24,971**||**17,169**| |**690**||**247**| |**1,089**||**654**| |**63**||**40**| |**4,291**||**3,827**| |**-**||**5,459**| |**45,045**||**65,651**| |||| |**-**||**-**| |||| |**45,045**||**65,651**| |||| |||| |**4,711**||**2,265**| |**521**||**908**| |**252**||**154**| |**1,347**||**3,093**| |**1,098**||**260**| |**1,270**||**720**| |**5,900**||**19,400**| |**708**||**885**| |**7,547**||**3,730**| |**60**||**193**| |**5,951**||**55**| |~~5~~||| CCXX R5 accounts (SS) 08/07/2023 |**1,250**||**-**| |---|---|---| |**1,728**||**1,633**| |**251**||**-**| |**41**||**-**| |**816**||**100**| |**2,214**||**2,061**| |**1,260**||**916**| |**2,028**||**1,929**| |**38,953**||**38,302**| CCXX R6 accounts (SS) 08/07/2023 6 |||| |---|---|---| |**-**||**-**| |||| |**38,953**||**38,302**| |||| |**6,092**||**27,349**| |**-**||**-**| |**63,043**||**35,694**| |**69,135**||**63,043**| |||| |**period**||| |**Restricted funds**||**Endowment**
**funds**| |**to nearest £**||**to nearest £**| |**-**||**-**| |**12,865**||| |**-**||**-**| |||| |**12,865**||**-**| |||OK| |**Restricted funds**||**Endowment**
**funds**| |**to nearest £**||**to nearest £**| |**-**||**-**| |**-**||**-**| |**-**||**-**| |||| |**Cost (optional)**||**Current value**
**(optional)**| |**-**||**-**| |**-**||**-**| |**-**||**-**| |||| |**Cost (optional)**||**Current value**
**(optional)**| |**-**||**1,320**| |**-**||**-**| |**-**||**-**| |||| |**Amount due**
**(optional)**||**When due**
**(optional)**| |**17,700**||**2022 - 2025**| ||7|| CCXX R7 accounts (SS) 08/07/2023 Name Date of approval CCXX R8 accounts (SS) 08/07/2023 8 Adjustments to Quicken categories CHARITY COMMISSION FOR ENGLAND AND WALES Independent examinerfs report on the accounts Section A Independent Examiner"'s Report Report to the trusteesl members of Bookham Rffle Club On accounts for the year •nded 3111212022 Charlty no (If any} 217311 Sot out on pages CC16a pages 1 & 2 I report lo the trustees on my examination of the accounts of the atK)ve charty (Ihe Trusf) for the year ended 3111212022. Responslbllltles and As the tharity tNStees of the Trust, you are responsible for the preparation ba81s of report of the accounts in accordance with the requir8ments of the Charities Act 2011 (Ihe Acr). I report in respect of my examination of the Trust's accx)unts Garried out under seclion 145 of the 2011 Act and in carying out my examination, I have followed the applicable Diredions given by the Charity Commission under section 145(5)(b) of the Ad. I have ¢x>mpleted my examination. I confimi that no material matters have Come to my attention in connection wtth the examination which gives me cause to belEve that in, any material respect.. accounting records were not kept in accordance with section 130 of the Act or the accounts do not acix)rd with the acCoU￿1ng records Independent examlnerfs statsment I have no con￿M5 and have come across no other matters in connedion wrth the examination lo which attention shoukl be drawn in order to enable a proper understanding of the accounts to be reached. . Please delete the w0￿S in the brnd(ets if they do not ap￿y. Slgned: LP Name: JPK ter FCA Relevant professlonal quallficatlon{s) or boty (If any}: Institute of Chartered Accountants in England and Wales Addrnss: 9 Orchard Diive, Ashtead, Surrey KT212PD IER October 2018