Report & Accounts For the year ended :
31/12/2021
1st Broxbourne Scout
PRESIDENT………………………………………………………………
VICE PRESIDENTS ………………………………………………………
TRUSTEES; Ex-Officio - Appointed
……………………………………………………………………………… Group Scout Leader ……………………………… ……………………………………………………………………………… ……………………………………………………………………………… ………………………………………………………………………………
LAND TRUSTEES: ELECTED
Secretary
Treasurer
………………………………………………………………………………
TRUSTEES: Nominated - Appointment
Chairman
Strictly Confidential
BANKERS: …
HSBC
……………………… Hoddesdon
CUSTODIAN TRUSTEES (if any)……………………………………… ……………………… B Neilson, T Day and M Cooper
OTHER ADVISORS ………………………………………………………
Group/District Registration number with The Scout Associat Charity Registration Number…… 302549 Contact Name and Address………… Mr A.Barnard
302549 Mr A.Barnard 1st Broxbourne Rear of 2 St Mi Broxbourne Hertfordshire, 1st Broxbourne Scout
Trustees Annual Report for the year ended……
The Group is a trust established under its rules which are co
Trustees are appointed in accordance with the Policy, Organ Association
Strictly Confidential
The accounts have been drawn up on the receipts and paym previous year.
Approved by the Trustees on …………………….and signed o
……………………………………………….
Strictly Confidential
1st Broxbourne Scout
Receipts & Payments Summary for the year en
Total receipts for the year
Total payments for the year
Net receipts/(payments) for the year
Cash, bank and similar funds brought forward
Cash, bank and similar funds carried forward
The above account and accompanying statement of assets Trustees
on…………………………….and sig
…………………………………………
Strictly Confidential
1st Broxbourne Scout
Receipts for the year ended..
31/12/2021
MEMBERSHIP SUBSCRIPTIONS
Less Refunds Paid
Net total
INVESTMENT INCOME RECEIVED
Bank Interest
Current account Deposit account
Building Society Interest
The Scout Assoc’n Short Term Investment Service
Dividends and Interest
Property Rents
COIF Charity Fund
DONATIONS / GRANTS
Rotary Club - Jamboree HSBC
Grant Broxbourne Council
ACTIVITIES RECEIPTS
FUND RAISING
OTHER INCOME
Income tax recovered -
Strictly Confidential
on subscriptions and donations
on dividends and interest
Gift Aid Receipts
SUNDRY RECEIPTS
Hall donations
Hire of Hall 100 Club Other Income Badge receipts
Loans received
TOTAL RECEIPTS FOR THE YEAR
Strictly Confidential
1st Broxbourne Scout
Payments for the year ended 31/12/2021
PREMISES
Rent
Other Services
Light and Heat
Insurance
Repairs and Renewals
DONATIONS / GRANTS
Donation towards Scout Jamboree
ACTIVITIES
CAPITATION EXPENSES
ADMIN / ESTABLISHMENT EXPENSES
TRUSTEES EXPENSES OTHER EXPENSES
Strictly Confidential
PURCHASE OF CAPITAL EQUIPMENT
PURCHASE OF BADGES
SUNDRY PAYMENTS
Various
TOTAL PAYMENTS FOR THE YEAR
Strictly Confidential
1st Broxbourne Scout
Statement of Assets & Liabilities as at…….
MONETARY ASSETS Cash, Bank and similar funds Bank Current Account(s) Bank Deposit Account(s) Bank Term Deposit(s) Building Replacement Fund Charity Commission fund
Cash in Hand
OTHER MONETARY ASSETS
Tax Claim for Year Ending Debits Due to Group/District
INVESTMENT ASSETS
Government Stocks at Market Value Other quoted securities at market value Other Investments Property held for investment purposes
NON - MONETARY ASSETS Assets for Charity’s own use
Badge Secretary’s stock Group/District Stock Land and Buildings Motor Vehicles Scouting equipment, furniture etc
LIABILITIES Those due within one year
Accounts not yet paid
Strictly Confidential
Expenses incurred not yet invoiced Subscriptions not yet received Other
LIABILITIES Those payable after one year
Loan (with details) Hire purchase owing Leasing payments outstanding Other long tem liabilities
CONTINGENT LIABILITIES AND FUTURE OBLIGATIONS
Independent Examiner’s Report
1st Broxbourne Scout
I report on the accounts of the Group/District for the year e
Which are set on pages 1 to 6
Respective responsibilities of trustees and examiner
As the charity’s trustees you are responsible for the prepara the audit of requirement of Section 43(2) of the Charities Ac responsibility to state, on the basis of procedures specified Charity Commissioners under Section 43(7)(b) of the Act, w my attention.
Basis of Examiners report
Strictly Confidential
My examination was carried out in accordance with the Gen Commissioners. An examination includes a review of the ac and a comparison of the accounts presented with those rec any unusual items or disclosures in the accounts, and seeki concerning any such matters. The procedures undertaken d would be required in an audit, and consequently I do not ex given by the accounts.
Independent Examiners statement
In connection with my examination, no matter has come to
-
which gives me reasonable cause to believe that in any keep accounting records in accordance with Section 41 of th accord with the accounting records and to comply with the have not been met, or
-
to which, in my opinion, attention should be drawn in or of the accounts to be reached.
-
which gives me reasonable cause to believe that in any the Group’s / Districts constitution have not been met.
Name……………………………………………………………
Qualification……………………………………………………
Address…………………………………………………………
………………………………………………………………….
Date:…………………………………………….………………
Strictly Confidential
t Group
…………………
…………………
Name ……………………….. ………………………Mr A Barnard ……………………….. ……………………….. ………………………..
Name
Mrs E.Grahame
Mr Jonathan Clayton
………………………..
Name
Mr K.Cordina
Strictly Confidential
…………………
………………
tion………………….
e Scout Headquarters chaels Road
EN10 7JL t Group ………..
31/12/2021
ommon to all groups / Districts
nisation & Rules of The Scout
Strictly Confidential
ments basis which is consistent with the
n their behalf by
Strictly Confidential
t Group
nded ……
31/12/2021
| This Year | Previous |
|---|---|
| General | Year |
| Fund | |
| £29,677.96 | £26,144.96 |
| -£14,105.04 | -£14,708.89 |
| £15,572.92 | £11,436.07 |
| £77,627.15 | £66,191.08 |
| £93,200.07 | £77,627.15 |
and liabilities were approved by the
gned on their behalf by
…………………………
Strictly Confidential
t Group
1
| This year | Previous |
|---|---|
| Year | |
| £2,321.86 | £4,746.60 |
| £0.00 | £0.00 |
| £2,321.86 | £4,746.60 |
| £0.00 | £0.00 |
| £9.54 | £74.76 |
| £0.00 | £0.00 |
| £0.00 | £0.00 |
| £0.00 | £0.00 |
| £0.00 | £0.00 |
| £8,293.17 | £8,131.64 |
| £0.00 | £0.00 |
| £0.00 | £0.00 |
| £15,430.00 | £11,334.00 |
| £1,046.39 | £860.96 |
| £0.00 | £0.00 |
Strictly Confidential
| £0.00 | £0.00 |
|---|---|
| £0.00 | £0.00 |
| £980.00 | £997.00 |
| £0.00 | £0.00 |
| £1,597.00 | £0.00 |
| £0.00 | £0.00 |
| £29,677.96 | £26,144.96 |
Strictly Confidential
t Group
1
| This year | Previous |
|---|---|
| Year | |
| £0.00 | £0.00 |
| £0.00 | -£588.00 |
| -£3,413.48 | -£2,629.12 |
| -£2,568.87 | -£3,650.74 |
| -£812.50 | -£114.05 |
| £0.00 | £0.00 |
| -£1,919.67 | -£993.44 |
| -£4,428.30 | -£4,835.50 |
| -£64.32 | -£1,898.04 |
| £0.00 | £0.00 |
| Strictly Confdential |
| £0.00 | £0.00 |
|---|---|
| -£897.90 | £0.00 |
| £0.00 | £0.00 |
| £0.00 | £0.00 |
| -£14,105.04 | -£14,708.89 |
Strictly Confidential
t Group
31/12/2021
| This year - £72,441.69 £30,000.00 £15,683.00 £0.00 £118,124.69 |
Previous Year 5,388.79 £55,138.98 £30,000.00 £15,683.00 £0.00 |
|---|---|
| £106,210.77 |
Strictly Confidential
t Group
ended … 31/12/2021
ation of the account: you consider that ct 1993 (the Act) does not apply. It is my in the General Directions given by the whether particular maters have come to
Strictly Confidential
neral Directions given by the Charity counting records kept by the charity ords. It also includes consideration of ng explanations from you as trustees do not provide all the evidence that xpress and audit opinion on the view
o my attention:
material respect the requirements to he Act and to prepare accounts which accounting requirements of the Act
rder to enable a proper understanding
material respect the accounting rules of
Strictly Confidential
1st Broxbourne Scout Group
Income and Expenditure - as of Y/E 31st December (£)
| 2021 | 2020 | |
|---|---|---|
| Membership Subscriptions | 2,321.86 | 4,746.60 |
| Capitation Fee to District | -4,428.30 | -4,835.50 |
| Net Subscriptions | £ (2,106.44) | £ (88.90) |
| Gift Aid Receipts | 0.00 | |
| COIF Charity Fund | 8,293.17 | 8,131.64 |
| Donations and Gifts Received | 15,430.00 | 11,334.00 |
| Donations and Gifts Paid | 0.00 | 0.00 |
| Net Receipt/(Expense) | £ 23,723.17 | £ 19,465.64 |
| Activities | ||
| Activities Receipts | 1,046.39 | 860.96 |
| Activities Expenses | -1,919.67 | -993.44 |
| Net Receipt/(Expense) | £ (873.28) | £ (132.48) |
| Hall Expenses | ||
| Light & Heat | -3,413.48 | -2,629.12 |
| Insurance | -2,568.87 | -3,650.74 |
| Other Services | 0.00 | -588.00 |
| Repairs & Renewals | -812.50 | -114.05 |
| Admin Expenses | -64.32 | -1,898.04 |
| Total Hall Expenses | £ (6,859.17) | £ (8,879.95) |
| Other Income/(Expense) | ||
| Bank Interest/(Charges) | 9.54 | 74.76 |
| Hire of Hall | 980.00 | 997.00 |
| Badges & Scarves | -897.90 | 0.00 |
| Misc. | 0.00 | 0.00 |
| Other Net Receipt/(Expense) | £ 91.64 | £ 1,071.76 |
| Total Net Receipts/(Expense) | £ 13,975.92 | £ 11,436.07 |
| Bank Current Account(s) | 3,659.00 | 4,851.60 |
| Bank Deposit Account(s) | 42,441.69 | 55,138.98 |
| Building Replacement Fund | 60,000.00 | 30,000.00 |
| Charity Commission Fund | 15,683.00 | 15,683.00 |
| Total | £ 121,783.69 | £ 105,673.58 |
Strictly Confidential
| Current | Account Summary - | Account Summary - | Year Ending | 31st December | 31st December | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |||
| Balance B/Fwd | 5,388.79 | 9,673.86 | 14,343.05 | 10,523.38 | 18,624.21 | 20,495.01 | 20,385.34 | 20,866.71 | 22,664.50 | 22,589.82 | 21,509.26 | 19,418.40 | ||
| Receipts | 28,080.96 | 5,334.72 | 5,209.75 | 1,191.88 | 8,162.11 | 2,234.23 | 653.30 | 588.52 | 2,069.46 | 25.09 | 97.70 | 2,503.69 | 10.51 | |
| Payments | -14,105.04 | -1,049.65 | -540.56 | -5,011.55 | -61.28 | -363.43 | -762.97 | -107.15 | -271.67 | -99.77 | -1,178.26 | -4,594.55 | -64.20 | |
| Net | 13,975.92 | 4,285.07 | 4,669.19 | -3,819.67 | 8,100.83 | 1,870.80 | -109.67 | 481.37 | 1,797.79 | -74.68 | -1,080.56 | -2,090.86 | -53.69 | |
| Balance C/Fwd | 9,673.86 | 14,343.05 | 10,523.38 | 18,624.21 | 20,495.01 | 20,385.34 | 20,866.71 | 22,664.50 | 22,589.82 | 21,509.26 | 19,418.40 | 19,364.71 | ||
| Income | ||||||||||||||
| Activities Receipts | 1,046.39 | - | - | 92.01 | 111.37 | 164.92 | 358.48 | 251.68 | - | 24.21 | - | 34.04 | 9.68 | |
| COIF Income | 8,293.17 | - | 2,037.22 | - | - | 2,068.59 | - | - | 2,068.59 | - | - | 2,118.77 | - | |
| Deposit Account Bank Interest | 9.54 | 0.72 | 0.72 | 0.66 | 0.74 | 0.72 | 0.82 | 0.84 | 0.87 | 0.88 | 0.86 | 0.88 | 0.83 | |
| Donations and Gifts Received | 15,430.00 | 5,334.00 | 2,096.00 | - | 8,000.00 | - | - | - | - | - | - | - | - | |
| Gift Aid Receipts | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Hire of Hall | 980.00 | - | - | - | - | - | 294.00 | 336.00 | - | - | - | 350.00 | - | |
| Membership Subscriptions | 2,321.86 | - | 1,075.81 | 1,099.21 | 50.00 | - | - | - | - | - | 96.84 | - | - | |
| Membership Rebates | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Other Income | 1,597.00 | 667.00 | - | - | - | - | - | - | - | 930.00 | - | - | - | |
| Total Income | 28,080.96 | 5,334.72 | 5,209.75 | 1,191.88 | 8,162.11 | 2,234.23 | 653.30 | 588.52 | 2,069.46 | 25.09 | 97.70 | 2,503.69 | 10.51 | |
| Outgoings | ||||||||||||||
| Activities Expenses | -1,919.67 | - | - | - | - | -25.00 | -600.00 | - | -102.48 | - | - | -1,192.19 | - | |
| Admin Expenses | -64.32 | - | - | - | - | - | - | - | - | - | -64.32 | - | - | |
| Badges & Scarves | -897.90 | - | - | - | - | - | - | - | - | - | -897.90 | - | - | |
| Capitation Fee to District | -4,428.30 | - | - | -4,428.30 | - | - | - | - | - | - | - | - | - | |
| Donations and Gifts Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Insurances | -2,568.87 | - | - | - | - | - | - | - | - | - | - | -2,568.87 | - | |
| Light & Heat | -3,413.48 | -1,049.65 | -298.06 | -583.25 | -61.28 | -338.43 | -162.97 | -107.15 | -169.19 | -99.77 | -216.04 | -263.49 | -64.20 | |
| Membership Refunds | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Services | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Repairs & Renewals | -812.50 | - | -242.50 | - | - | - | - | - | - | - | - | -570.00 | - | |
| Total Other Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Outgoings | -14,105.04 | -1,049.65 | -540.56 | -5,011.55 | -61.28 | -363.43 | -762.97 | -107.15 | -271.67 | -99.77 | -1,178.26 | -4,594.55 | -64.20 |
Net balance wo COIF Income 5,682.75
Strictly Confidential
----- Start of picture text -----
AGM Accounts Category Count - AGM Accounts Category
Activities Receipts 1
Admin Expenses 1
Hire of Hall 1
N/A 1
Total Other Income 1
Utilities 2
Activities Expenses 9
Activities Receipts 25
Badges & Scarves 1
Capitation Fee to District 2
Donations and Gifts Received 3
Hire of Hall 5
Insurances 1
Membership Subscriptions 14
Repairs & Renewals 2
Total Other Income 2
Transfers to Current Account 3
Utilities 30
(empty)
Total Result 104
----- End of picture text -----
Badges & Scarves Capitation Fee to District Hire of Hall Insurances Utilities Membership Subscriptions N/A Other Services Repairs & Renewals Total Other Expenses Total Other Income Transfers to Current Account Unpaid cheque Transfers from Deposit Account Gift Aid Receipts Membership Refunds
| AGM Accounts Category | Sum - Dr | 41210.08 ok ok § ok ok ok ok 50750.5 5388.79 opening balance |
|---|---|---|
| Activities Receipts Admin Expenses Hire of Hall N/A Total Other Income Utilities Activities Expenses Activities Receipts Badges & Scarves Capitation Fee to District Donations and Gifts Received Hire of Hall Insurances Membership Subscriptions Repairs & Renewals Total Other Income Transfers to Current Account Utilities (empty) |
64 326 1,920 898 4,428 2,569 813 13,000 3,088 27,105 |
|
| Total Result | 54,210 | |
| Admin Expenses Hire of Hall N/A Total Other Income Utilities Activities Expenses Activities Receipts Badges & Scarves Capitation Fee to District Donations and Gifts Received Hire of Hall Insurances Membership Subscriptions Repairs & Renewals Total Other Income Transfers to Current Account Utilities (empty) |
140 5,389 915 983 15,430 840 2,322 682 4,000 25,375 |
|
| Total Result | 56,139 |
| Payments | 01/21 | 02/21 | 03/21 |
|---|---|---|---|
| Activities Expenses | 0.00 | 0.00 | 0.00 |
| Admin Expenses | 0.00 | 0.00 | 0.00 |
| Badges & Scarves | 0.00 | 0.00 | 0.00 |
| Capitation Fee to District | 0.00 | 0.00 | (4,428.30) |
| Donations and Gifts Paid | 0.00 | 0.00 | 0.00 |
| Insurances | 0.00 | 0.00 | 0.00 |
| Utilities | (1,049.65) | (298.06) | (583.25) |
| Membership Refunds | 0.00 | 0.00 | 0.00 |
| Other Services | 0.00 | 0.00 | 0.00 |
| Repairs & Renewals | 0.00 | (242.50) | 0.00 |
| Total Other Expenses | 0.00 | 0.00 | 0.00 |
| Receipts | 01/21 | 02/21 | 03/21 |
| Activities Receipts | 0.00 | 0.00 | 92.01 |
| COIF Income | 0.00 | 2,037.22 | 0.00 |
| Deposit Account Bank Interest | 0.72 | 0.72 | 0.66 |
| Donations and Gifts Received | 5,334.00 | 2,096.00 | 0.00 |
| Gift Aid Receipts | 0.00 | 0.00 | 0.00 |
| Hire of Hall | 0.00 | 0.00 | 0.00 |
| Membership Subscriptions | 0.00 | 1,075.81 | 1,099.21 |
| Membership Rebates | 0.00 | 0.00 | 0.00 |
| Total Other Income | 667.00 | 0.00 | 0.00 |
| Transfers | 01/21 | 02/21 | 03/21 |
| TraTransfers to Current Account | 0.00 | 0.00 | 0.00 |
| Transfers from Deposit Account | 0.00 | 0.00 | 0.00 |
| Opening Balance - Current | 5,388.79 | ||
| Opening Balance - Deposit | 85,138.98 | ||
| Payments | - 23,105.04 | ||
| Receipts | 38,677.96 | ||
| Current Balance - Current | 3,659.00 |
Strictly Confidential
102,441.69
Current Balance - Deposit 102,441.69
X check -
Memo - current account receipts 30,375.25
Strictly Confidential
| 04/21 | 05/21 | 06/21 | 07/21 | 08/21 | 09/21 |
|---|---|---|---|---|---|
| 0.00 | (25.00) | (600.00) | 0.00 | (102.48) | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| (61.28) | (338.43) | (162.97) | (107.15) | (169.19) | (99.77) |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 04/21 | 05/21 | 06/21 | 07/21 | 08/21 | 09/21 |
| 111.37 | 164.92 | 358.48 | 251.68 | 0.00 | 24.21 |
| 0.00 | 2,068.59 | 0.00 | 0.00 | 2,068.59 | 0.00 |
| 0.74 | 0.72 | 0.82 | 0.84 | 0.87 | 0.88 |
| 8,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 294.00 | 336.00 | 0.00 | 0.00 |
| 50.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 930.00 |
| 04/21 | 05/21 | 06/21 | 07/21 | 08/21 | 09/21 |
| 0.00 | (13,000.00) | 0.00 | 0.00 | 0.00 | |
| 0.00 | 13,000.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Strictly Confidential
| 10/21 | 11/21 | 12/21 | ||
|---|---|---|---|---|
| 0.00 | (1,192.19) | 0.00 | (1,919.67) | 1919.67 |
| (64.32) | 0.00 | 0.00 | (64.32) | 64.32 |
| (897.90) | 0.00 | 0.00 | (897.90) | 897.9 |
| 0.00 | 0.00 | 0.00 | (4,428.30) | 4428.3 |
| 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.00 | (2,568.87) | 0.00 | (2,568.87) | 2568.87 |
| (216.04) | (263.49) | (64.20) | (3,413.48) | 3413.48 |
| 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.00 | 0.00 | 0.00 | 0.00 | #REF! |
| 0.00 | (570.00) | 0.00 | (812.50) | 812.5 |
| 0.00 | 0.00 | 0.00 | 0.00 | |
| (14,105.04) | ||||
| 10/21 | 11/21 | 12/21 | ||
| 0.00 | 34.04 | 9.68 | 1,046.39 | 1046.39 |
| 0.00 | 2,118.77 | 0.00 | 8,293.17 | 8,293.17 |
| 0.86 | 0.88 | 0.83 | 9.54 | 9.54 |
| 0.00 | 0.00 | 0.00 | 15,430.00 | 15430 |
| 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.00 | 350.00 | 0.00 | 980.00 | 980 |
| 96.84 | 0.00 | 0.00 | 2,321.86 | 2321.86 |
| 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.00 | 0.00 | 0.00 | 1,597.00 | |
| 29,677.96 | ||||
| 10/21 | 11/21 | 12/21 | ||
| 0.00 | 4,000.00 | 0.00 | (9,000.00) | |
| 0.00 | (4,000.00) | 0.00 | 9,000.00 | |
| 0.00 |
Strictly Confidential
| HSBC | Community Account - 2021 | Community Account - 2021 | Community Account - 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date 01/01/2021 |
In / Out N/A |
Type B/fwd |
Description Opening balance |
Dr | Cr Balance £ 5,388.79£ 5,388.79 |
Detail N/A |
AGM Accounts Category N/A |
Details | Actions | HS BC |
Di f. |
Payments | Receipts Concatenate 1N/A |
| 05/01/2021 | BP | Opus Energy Ltd 1129893 | £ 739.49 | £ 4,649.30 | Utilities | 1Utilities | |||||||
| 08/01/2021 | CR | BROXBOURNE COUNCIL | £ 667.00 £ 5,316.30 | Total Other Income | 1Total Other Income | ||||||||
| 14/01/2021 | DD | BG SERVICES | £ 61.28 | £ 5,255.02 | Utilities | 1Utilities | |||||||
| 20/01/2021 | CR | BROXBOURNE COUNCIL | £ 5,334.00 £ 10,589.02 | Donations and Gifts Received | 1Donations and Gifts Received | ||||||||
| 28/01/2021 | DD | CASTLE WATER LTD | £ 24.89 | £ 10,564.13 | Utilities | 1Utilities | |||||||
| 29/01/2021 | DD | BG BUSINESS | £ 223.99 | £ 10,340.14 | Utilities | 1Utilities | |||||||
| 08/02/2021 | CR | GC C1 1STBROXSCOUT-QYAF9 | £ 111.37 £ 10,451.51 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 09/02/2021 | CR | GC C1 1STBROXSCOUT-RFP6A | £ 301.18 £ 10,752.69 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 10/02/2021 | CR | GC C1 1STBROXSCOUT-BNA2K | £ 271.16 £ 11,023.85 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 12/02/2021 | DD | OPUS ENERGY LTD | £ 173.18 | £ 10,850.67 | Utilities | 2Utilities | |||||||
| 15/02/2021 | DD | BG SERVICES | £ 61.28 | £ 10,789.39 | Utilities | 2Utilities | |||||||
| 15/02/2021 | CR | GC C1 1STBROXSCOUT-VWJ2Z | £ 48.42 £ 10,837.81 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 16/02/2021 | CR | GC C1 1STBROXSCOUT-S9EEB | £ 145.26 £ 10,983.07 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 17/02/2021 | CR | GC C1 1STBROXSCOUT-8YTQX | £ 48.42 £ 11,031.49 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 18/02/2021 | BP | BMG Industries 37633 | £ 242.50 | £ 10,788.99 | Repairs & Renewals | 2Repairs & Renewals | |||||||
| 22/02/2021 | DD | BT GROUP PLC | £ 63.60 | £ 10,725.39 | Utilities | 2Utilities | |||||||
| 24/02/2021 | CR | Quarshie Jennifer AIDEN QUARSHIE | £ 50.00 £ 10,775.39 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 24/02/2021 | CR | Quarshie Jennifer JEREMY QUARSHIE | £ 50.00 £ 10,825.39 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 25/02/2021 | CR | BROXBOURNE COUNCIL | £ 2,096.00 £ 12,921.39 | Donations and Gifts Received | 2Donations and Gifts Received | ||||||||
| 26/02/2021 | CR | COCKS DA + D ALEXANDER COCKS | £ 50.00 £ 12,971.39 | Membership Subscriptions | 2Membership Subscriptions | ||||||||
| 01/03/2021 | DD | CASTLE WATER LTD | £ 24.89 | £ 12,946.50 | Utilities | 3Utilities | |||||||
| 12/03/2021 | DD | OPUS ENERGY LTD | £ 328.64 | £ 12,617.86 | Utilities | 3Utilities | |||||||
| 15/03/2021 | DD | BG SERVICES | £ 61.28 | £ 12,556.58 | Utilities | 3Utilities | |||||||
| 15/03/2021 | CR | GC C1 1STBROXSCOUT-EZ7WN | £ 77.48 £ 12,634.06 | Membership Subscriptions | 3Membership Subscriptions | ||||||||
| 16/03/2021 | CR | GC C1 1STBROXSCOUT-GCPRD | £ 48.42 £ 12,682.48 | Membership Subscriptions | 3Membership Subscriptions | ||||||||
| 22/03/2021 | CR | GC C1 1STBROXSCOUT-WT2TW | £ 973.31 £ 13,655.79 | Membership Subscriptions | 3Membership Subscriptions | ||||||||
| 22/03/2021 | BP | DISTRICT 1STBROX PAYMENT1 | £ 4,000.00 | £ 9,655.79 | Capitation Fee to District | 3Capitation Fee to District | |||||||
| 23/03/2021 | DD | BG BUSINESS | £ 143.55 | £ 9,512.24 | Utilities | 3Utilities | |||||||
| 23/03/2021 | CR | GC C1 1STBROXSCOUT-KSPCY | £ 14.53 £ 9,526.77 | Activities Receipts | 3Activities Receipts | ||||||||
| 24/03/2021 | CR | GC C1 1STBROXSCOUT-PT5FJ | £ 14.53 £ 9,541.30 | Activities Receipts | 3Activities Receipts | ||||||||
| 28/03/2021 | BP | DISTRICT 1STBROX CAPITAT 2 | £ 428.30 | £ 9,113.00 | Capitation Fee to District | 3Capitation Fee to District | |||||||
| 29/03/2021 | DD | CASTLE WATER LTD | £ 24.89 | £ 9,088.11 | Utilities | 3Utilities | |||||||
| 30/03/2021 | CR | GC C1 1STBROXSCOUT-7DTKB | £ 62.95 £ 9,151.06 | Activities Receipts | 3Activities Receipts | ||||||||
| 09/04/2021 | CR | GC C1 1STBROXSCOUT-VB5N6 | £ 62.95 £ 9,214.01 | Activities Receipts | 4Activities Receipts | ||||||||
| 12/04/2021 | CR | REYNOLDS AJ COOPER REYNOLDS | £ 50.00 £ 9,264.01 | Membership Subscriptions | 4Membership Subscriptions | ||||||||
| 14/04/2021 | CR | BROXBOURNE COUNCIL | £ 8,000.00 £ 17,264.01 | Donations and Gifts Received | 4Donations and Gifts Received | ||||||||
| 14/04/2021 | DD | BG SERVICES | £ 61.28 | £ 17,202.73 | Utilities | 4Utilities | |||||||
| 28/04/2021 | CR | GC C1 1STBROXSCOUT-YQY6B | £ 48.42 £ 17,251.15 | Activities Receipts | 4Activities Receipts | ||||||||
| 04/05/2021 | CR | GC C1 1STBROXSCOUT-FJ4VF | £ 96.84 £ 17,347.99 | Activities Receipts | 5Activities Receipts | ||||||||
| 12/05/2021 | CR | COCKS DA + D COCKS -ESSA JUNE | £ 10.00 £ 17,357.99 | Activities Receipts | 5Activities Receipts | ||||||||
| 14/05/2021 | DD | BG SERVICES | £ 61.28 | £ 17,296.71 | Utilities | 5Utilities | |||||||
| 18/05/2021 | DD | BG BUSINESS | £ 209.63 | £ 17,087.08 | Utilities | 5Utilities | |||||||
| 20/05/2021 | CR | GC C1 1STBROXSCOUT-9PFCP | £ 9.68 £ 17,096.76 | Activities Receipts | 5Activities Receipts | ||||||||
| 24/05/2021 | DD | BT GROUP PLC | £ 67.52 | £ 17,029.24 | Utilities | 5Utilities | |||||||
| 24/05/2021 | CR | GC C1 1STBROXSCOUT-P46C9 | £ 38.72 £ 17,067.96 | Activities Receipts | 5Activities Receipts | ||||||||
| 25/05/2021 | CR | GC C1 1STBROXSCOUT-NRB2R | £ 9.68 £ 17,077.64 | Activities Receipts | 5Activities Receipts | ||||||||
| 26/05/2021 | TFR | 402421 51130978 INTERNET TRANSFER | £ 13,000.00 | £ 4,077.64 | Transfers to Current Account | 5Transfers to Current Account | |||||||
| 26/05/2021 | BP | TOLMERS CAMPSITE TOL-00643 | £ 25.00 | £ 4,052.64 | Activities Expenses | 5Activities Expenses | |||||||
| 01/06/2021 | CR | GC C1 1STBROXSCOUT-JB2QV | £ 38.72 £ 4,091.36 | Activities Receipts | 6Activities Receipts | ||||||||
| 06/06/2021 | BP | Essa water Broxbourne 1st | £ 300.00 | £ 3,791.36 | Activities Expenses | 6Activities Expenses | |||||||
| 08/06/2021 | CR | COOK C NTERTAINERS | £ 98.00 £ 3,889.36 | Hire of Hall | 6Hire of Hall | ||||||||
| 09/06/2021 | CR | GC C1 1STBROXSCOUT-N6TQC | £ 174.24 £ 4,063.60 | Activities Receipts | 6Activities Receipts | ||||||||
| 11/06/2021 | CR | NTERTAINERS NTERTAINERS | £ 196.00 £ 4,259.60 | Hire of Hall | 6Hire of Hall | ||||||||
| 14/06/2021 | DD | BG SERVICES | £ 61.28 | £ 4,198.32 | Utilities | 6Utilities | |||||||
| 17/06/2021 | DD | BG BUSINESS | £ 101.69 | £ 4,096.63 | Utilities | 6Utilities | |||||||
| 21/06/2021 | CR | GC C1 1STBROXSCOUT-KDHZM | £ 9.68 £ 4,106.31 | Activities Receipts | 6Activities Receipts | ||||||||
| 22/06/2021 | CR | GC C1 1STBROXSCOUT-J5QAN | £ 38.72 £ 4,145.03 | Activities Receipts | 6Activities Receipts | ||||||||
| 27/06/2021 | BP | Essa water CS033017 | £ 300.00 | £ 3,845.03 | Activities Expenses | 6Activities Expenses | |||||||
| 28/06/2021 | CR | GC C1 1STBROXSCOUT-7FVZC | £ 87.12 £ 3,932.15 | Activities Receipts | 6Activities Receipts | ||||||||
| 30/06/2021 | CR | COCKS DA + D A COCKS ESSA JULY | £ 10.00 £ 3,942.15 | Activities Receipts | 6Activities Receipts | ||||||||
| 02/07/2021 | CR | GC C1 1STBROXSCOUT-HZWH2 | £ 9.68 £ 3,951.83 | Activities Receipts | 7Activities Receipts | ||||||||
| 05/07/2021 | CR | GC C1 1STBROXSCOUT-VAS7V | £ 222.64 £ 4,174.47 | Activities Receipts | 7Activities Receipts | ||||||||
| 06/07/2021 | CR | GC C1 1STBROXSCOUT-SG2NK | £ 19.36 £ 4,193.83 | Activities Receipts | 7Activities Receipts | ||||||||
| 14/07/2021 | DD | BG SERVICES | £ 61.28 | £ 4,132.55 | Utilities | 7Utilities | |||||||
| 20/07/2021 | DD | BG BUSINESS | £ 45.87 | £ 4,086.68 | Utilities | 7Utilities | |||||||
| 20/07/2021 | CR | NTERTAINERS NTERTAINERS | £ 196.00 £ 4,282.68 | Hire of Hall | 7Hire of Hall | ||||||||
| 20/07/2021 | CR | COOK C NTERTAINERS | £ 140.00 £ 4,422.68 | Hire of Hall | 7Hire of Hall | ||||||||
| 16/08/2021 | DD | BG SERVICES | £ 61.28 | £ 4,361.40 | Utilities | 8Utilities | |||||||
| 17/08/2021 | DD | BG BUSINESS | £ 41.20 | £ 4,320.20 | Utilities | 8Utilities | |||||||
| 23/08/2021 | DD | BT GROUP PLC | £ 66.71 | £ 4,253.49 | Utilities | 8Utilities | |||||||
| 30/08/2021 | BP | Michael Cooper 17022021 | £ 53.00 | £ 4,200.49 | Activities Expenses | 8Activities Expenses | |||||||
| 30/08/2021 | BP | Michael Cooper 22022021 | £ 23.97 | £ 4,176.52 | Activities Expenses | 8Activities Expenses | |||||||
| 30/08/2021 | BP | Heather Wing 12042021 | £ 25.51 | £ 4,151.01 | Activities Expenses | 8Activities Expenses | |||||||
| 14/09/2021 | DD | BG SERVICES | £ 61.28 | £ 4,089.73 | Utilities | 9Utilities | |||||||
| 15/09/2021 | CR | G Wetton wetton clothing | £ 15.00 £ 4,104.73 | Total Other Income | 9Total Other Income | ||||||||
| 17/09/2021 | DD | BG BUSINESS | £ 38.49 | £ 4,066.24 | Utilities | 9Utilities | |||||||
| 27/09/2021 | CR | GC C1 1STBROXSCOUT-T7YQQ | £ 24.21 £ 4,090.45 | Activities Receipts | 9Activities Receipts | ||||||||
| 30/09/2021 | CR | CHQ IN AT 402421 | £ 915.00 £ 5,005.45 | Total Other Income | 9Total Other Income | ||||||||
| 11/10/2021 | CR | GC C1 1STBROXSCOUT-DJDYA | £ 96.84 £ 5,102.29 | Membership Subscriptions | 10Membership Subscriptions | ||||||||
| 14/10/2021 | DD | BG SERVICES | 64.32 | 5037.97 | BG SERVICES | Admin Expenses | 64.32 | - 10Admin Expenses | |||||
| 19/10/2021 | DD | BG BUSINESS | £ 46.84 | £ 4,991.13 | Utilities | 10Utilities | |||||||
| 26/10/2021 | BP | East Herts Dis 1st Broxbourne | £ 897.90 | £ 4,093.23 | Badges & Scarves | 10Badges & Scarves | |||||||
| 29/10/2021 | DD | CHEAPERWASTE | £ 169.20 | £ 3,924.03 | Utilities | 10Utilities | |||||||
| 01/11/2021 | BP | UNITY SCOUT INS. Broxbourne 1st | £ 2,568.87 | £ 1,355.16 | Insurances | 11Insurances | |||||||
| 01/11/2021 | TFR | 402421 51130978 INTERNET TRANSFER | £ 2,000.00 £ 3,355.16 | Transfers to Current Account | 11Transfers to Current Account | ||||||||
| 10/11/2021 | CR | NTERTAINERS NTERTAINERS | £ 252.00 £ 3,607.16 | Hire of Hall | 11Hire of Hall |
| HSBC | Community Account - 2021 | Community Account - 2021 | Community Account - 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date 10/11/2021 |
In / Out | Type CR |
Description COOK C NTERTAINERS |
Dr Cr £ 98.00 |
Balance £ 3,705.16 |
Detail | AGM Accounts Category Hire of Hall |
Details | Actions | HS BC |
Di f. |
Payments | Receipts Concatenate 11Hire of Hall |
|
| 15/11/2021 | DD | BG SERVICES | £ 64.20 | £ 3,640.96 | Utilities | 11Utilities | ||||||||
| 15/11/2021 | CR | GC C1 1STBROXSCOUT-KTE65 | £ 4.84 | £ 3,645.80 | Activities Receipts | 11Activities Receipts | ||||||||
| 16/11/2021 | BP | District H0921 08801 | £ 90.18 | £ 3,555.62 | Activities Expenses | 11Activities Expenses | ||||||||
| 16/11/2021 | BP | Cox 211020 | £ 570.00 | £ 2,985.62 | Repairs & Renewals | 11Repairs & Renewals | ||||||||
| 16/11/2021 | BP | Andy Barnard Internet payment | £ 1,004.51 | £ 1,981.11 | Activities Expenses | 11Activities Expenses | ||||||||
| 16/11/2021 | BP | TOLMERS CAMPSITE TOL-00907 | £ 97.50 | £ 1,883.61 | Activities Expenses | 11Activities Expenses | ||||||||
| 16/11/2021 | TFR | 402421 51130978 INTERNET TRANSFER | £ 2,000.00 | £ 3,883.61 | Transfers to Current Account | 11Transfers to Current Account | ||||||||
| 17/11/2021 | DD | BG BUSINESS | £ 91.42 | £ 3,792.19 | Utilities | 11Utilities | ||||||||
| 22/11/2021 | DD | CHEAPERWASTE | £ 39.00 | £ 3,753.19 | Utilities | 11Utilities | ||||||||
| 22/11/2021 | DD | BT GROUP PLC | £ 68.87 | £ 3,684.32 | Utilities | 11Utilities | ||||||||
| 22/11/2021 | CR | GC C1 1STBROXSCOUT-HACS4 | £ 4.84 | £ 3,689.16 | Activities Receipts | 11Activities Receipts | ||||||||
| 25/11/2021 | CR | COCKS DA + D A COCKS NIGHT HIKE | £ 5.00 | £ 3,694.16 | Activities Receipts | 11Activities Receipts | ||||||||
| 30/11/2021 | CR | GC C1 1STBROXSCOUT-GR87A | £ 19.36 | £ 3,713.52 | Activities Receipts | 11Activities Receipts | ||||||||
| 02/12/2021 | CR | GC C1 1STBROXSCOUT-GBE8D | £ 4.84 | £ 3,718.36 | Activities Receipts | 12Activities Receipts | ||||||||
| 06/12/2021 | CR | GC C1 1STBROXSCOUT-YF5FP | £ 4.84 | £ 3,723.20 | Activities Receipts | 12Activities Receipts | ||||||||
| 14/12/2021 | DD | BG SERVICES | £ 64.20 | £ 3,659.00 | Utilities | 12Utilities | ||||||||
| - | - 12 | |||||||||||||
| - | - 12 | |||||||||||||
| 27,105 25,375 | 3659.00 |
Busin
HSBC 402421 51130978
| Date Type |
Description | Payments |
|---|---|---|
| 01/01/20120 Obal |
Opening balance | |
| Jan 14, 21 CR | GROSS INTEREST TO 13JAN2021 | |
| Feb 14, 21 CR | GROSS INTEREST TO 13FEB2021 | |
| Feb 26, 21 CR | 435720001T COIF CHAR INVESTME | |
| Mar 14, 21 CR | GROSS INTEREST TO 13MAR2021 | |
| Apr 14, 21 CR | GROSS INTEREST TO 13APR2021 | |
| May 14, 21 CR | GROSS INTEREST TO 13MAY2021 | |
| May 26, 21 TFR | 402421 01157485 INTERNET TRANSFER | |
| May 28, 21 CR | 435720001T COIF CHAR INVESTME | |
| Jun 14, 21 CR | GROSS INTEREST TO 13JUN2021 | |
| Jul 14, 21 CR | GROSS INTEREST TO 13JUL2021 | |
| Aug 14, 21 CR | GROSS INTEREST TO 13AUG2021 | |
| Aug 31, 21 CR | 435720001T COIF CHAR INVESTME | |
| Sep 14, 21 CR | GROSS INTEREST TO 13SEP2021 | |
| Oct 14, 21 CR | GROSS INTEREST TO 13OCT2021 | |
| Nov 1, 21 TFR | 402421 01157485 INTERNET TRANSFE | 2000 |
| Nov 14, 21 CR | GROSS INTEREST TO 13NOV2021 | |
| Nov 16, 21 TFR | 402421 01157485 INTERNET TRANSFE | 2000 |
| Nov 30, 21 CR | 435720001T COIF CHAR INVESTME | |
| Dec 14, 21 CR | GROSS INTEREST TO 13DEC2021 | |
| Totals | 4,000.00 | |
| Note: | ||
| Total Interest | ||
| Total COIF | ||
| Total Gift Aid | ||
| Transfers from current account | ||
| Transfers to current account |
Total Receipts Total Trans Plus Opening Balance
Strictly Confidential
ess Money Manager Account - 2021
| Receipts | Calc. Balance |
|---|---|
| 85138.98 | 85,138.98 |
| 0.72 | 85139.7 |
| 0.72 | 85140.42 |
| 2,037.22 | 87177.64 |
| 0.66 | 87178.3 |
| 0.74 | 87179.04 |
| 0.72 | 87179.76 |
| 13,000.00 | 100179.76 |
| 2,068.59 | 102248.35 |
| 0.82 | 102249.17 |
| 0.84 | 102250.01 |
| 0.87 | 102250.88 |
| 2,068.59 | 104319.47 |
| 0.88 | 104320.35 |
| 0.86 | 104321.21 |
| 102321.21 | |
| 0.88 | 102322.09 |
| 100322.09 | |
| 2,118.77 | 102440.86 |
| 0.83 | 102441.69 |
| 102,441.69 |
AGM Accounts Category
N/A
Deposit Account Bank Interest Deposit Account Bank Interest COIF Income Deposit Account Bank Interest Deposit Account Bank Interest Deposit Account Bank Interest COIF Income Deposit Account Bank Interest Deposit Account Bank Interest Deposit Account Bank Interest COIF Income Deposit Account Bank Interest Deposit Account Bank Interest Deposit Account Bank Interest COIF Income Deposit Account Bank Interest
21,302.71
9.54 8,293.17 0.00 13,000.00 -4,000.00
8,302.71 85,138.98 93,441.69 9,000.00
Transfers to Current Account Transfers from Deposit Account -
Strictly Confidential
strictly Confidential
strictly Confidential
strictly Confidential
Concatenate
N/A 1Deposit Account Bank Interest 2Deposit Account Bank Interest 2COIF Income 3Deposit Account Bank Interest 4Deposit Account Bank Interest 5Deposit Account Bank Interest 5 5COIF Income 6Deposit Account Bank Interest 7Deposit Account Bank Interest 8Deposit Account Bank Interest 8COIF Income 9Deposit Account Bank Interest 10Deposit Account Bank Interest 11 11Deposit Account Bank Interest 11 11COIF Income 12Deposit Account Bank Interest
4000 0.82 3999.18
Strictly Confidential