| 1st Gatley | (StJames) Scout Group | |||
|---|---|---|---|---|
| Statement | of Financial Activities | |||
| For the year ended 31st March 2022 | ||||
| 2022 | 2021 | |||
| Total incoming Resources |
37,544 | 34,648 | ||
| Total Resources Expended | 24 224 | 9412 | ||
| Net Incoming/ (Outgoing) |
13,320 | 25,236 | ||
| Resources for the year | ||||
| Net Movement in Funds |
13,320 | 25,236 | ||
| Funds at 1st April | 68,065 | 42,829 | ||
| Funds at 31st March | 81,385 | 68,065 | ||
| Current Assets; | ||||
| RBSCurrent Account | 52,306 | 39,663 | ||
| RBSExplorers Account | 495 | 0 | ||
| United Trust Account | 28,270 | 28,098 | ||
| Cash Float | 100 | 100 | ||
| Paypal Account | 10 | 181 | ||
| Debtors | 0 | 0 | ||
| Go Cardless Account | 1166 | 23 | ||
| 82,348 | 68,065 | |||
| Less Current | Liabilities; | |||
| Creditors | 963 | |||
| Net Current | Assets | 81,385 | 68,065 |
| Income | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| E | E | E | E | |||||||
| Subscriptions | 14516 | 5,840 | ||||||||
| Less:Sobs. (National/County/District) | -4095 | ~238 | ||||||||
| 10421 | 3,002 | |||||||||
| Camps | 1,190 | 100 | ||||||||
| Trips and Activities | 6,039 | 0 | ||||||||
| Rent - Pre School | 7,260 | 5,506 | ||||||||
| Rent - Other | 15 | 0 | ||||||||
| Gift Aid | 0 | 5,859 | ||||||||
| Savings Interest | 172 | 279 | ||||||||
| Net Fundralslng | Income/donations | 1,199 | 1,273 | |||||||
| Grant Income | 10,667 | 18,335 | ||||||||
| Jamboree | 350 | 0 | ||||||||
| Miscellaneous | 230 | ~24 | ||||||||
| 37,544 | 34,648 | |||||||||
| ~Ex enses | ||||||||||
| Badges, Handbooks, | Magazines | 995 | 719 | |||||||
| Neckers, Woggles &7shirts | 52 | 0 | ||||||||
| Trips &Activities | 5,881 | 0 | ||||||||
| Camps | 1,573 | 130 | ||||||||
| Jamboree | 1,000 | 0 | ||||||||
| Session Expenses | 3,328 | 1,499 | ||||||||
| Rent | 0 | 0 | ||||||||
| Rates/ Council Tax | 116 | 0 | ||||||||
| Water Rates | 593 | 791 | ||||||||
| Insurance | 1,906 | 1,256 | ||||||||
| Light &Heat | 2,441 | 1,647 | ||||||||
| Cleaning &Waste Charges | 632 | 700 | ||||||||
| Sundry Expenses | 399 | 222 | ||||||||
| Repairs &Maintenance | 3,359 | 1,619 | ||||||||
| Equipment | 1,287 | 648 | ||||||||
| Go Cardless/ Paypal |
Fees | 662 | ~10 | |||||||
| 24,224 | 9,411 | |||||||||
| Excess Income over | Expenditure | 13,320 | 25,237 |