----- Start of picture text -----
Income Statement
Culter Pipe Bands
(01-Nov-2024 to 31-Oct-2025)
Income 2024/25 2023/24 Variance Commentary
Membership Fees £ 9,747.50 £ 8,777.50 £ 970.00 Membership has increased by 40% to around 60 members (£2.5k Gift Aid)
Engagements £ - £ 2,927.36 -£ 2,927.36 No income from engagements in the year.
Donations £ 13,872.17 £ 4,632.01 £ 9,240.16 MDL (£10k)/Coop (£900)/Culter Gala (£1k)/CMcCormik £500)/STR(£1k)/SS7 (£400)/Misc (£80)
Fund Raising £ 10,756.46 £ 9,486.01 £ 1,270.45 Race Night (£2.9k)/100Club(£2.7k)/Gala (£2.4k)/ Stawberry (£1.4k)/Ceilidh (£880)/Xmas (£400)
Prize Money £ 1,635.00 £ 900.00 £ 735.00 Banchory 2nd (4A) 6th (3) / Aberdeen 2nd (4A) 3rd (3) / Inverurie 1st (4A) 4th (3) / UK 4th (4A) /
Scottish 2nd (4A) / Mintlaw 1st (4A) 3rd (3) / European 4th (4A) / Worlds qualified 2nd (4A) +£800
Travel/Accommodation £ 3,750.00 £ 3,552.36 £ 197.64 The Worlds Accommodation
Sale of Pipe Equipment £ 68.99 £ - £ 68.99 Seasoning/Replacement Cap Badge (Liam)
Sale of Drum Equipment £ - £ - £ -
Replacement Uniform £ - £ - £ -
Replacement Equipment £ - £ - £ -
Miscellaneous £ 4.87 £ 195.00 -£ 190.13
Total Income £ 39,834.99 £ 30,470.24 £ 9,364.75
Expenditure
Rent £ 860.00 £ 8,435.00 -£ 7,575.00 Use of Drumoak Church for Learners (£15/hr) + Mill Club Storage (£150/qtr). Culter Church
(£750/qtr) was Sep24 = awaiting invoice for £3k for 2024/25.
Dues and Subscriptions £ 878.65 £ 1,407.00 -£ 528.35 RSPBA Annual Band Registration (£277-Grade 3 & £252-NJ) & Competition Fees
Uniforms £ 4,283.46 £ 543.00 £ 3,740.46 Flashes/Buttons/Cap Badges/2 x kilt/Alterations/Sporran/50% deposit for a 51m bolt of tartan
Pipes (£10k) - Sheepskin Bags/23 x G1 Chanters/Reeds
Equipment £ 15,987.58 £ 3,878.50 £ 12,109.08
Drums (£6k) - 4xSnares/Bass Drum Logo
Bus Travel £ 5,086.50 £ 5,833.98 -£ 747.48 Edinburgh/Perth & Dumbarton (Worlds??)
Accommodation £ 4,289.74 £ 5,068.36 -£ 778.62 Accommodation for the Worlds
Tickets (Supporter Passes) £ - £ - £ -
Tuition £ 2,240.00 £ - £ 2,240.00 Ian Skinner Drumming Tuition
Events £ 1,421.84 £ 2,710.91 -£ 1,289.07 Misc exps for Race Night/Xmas Lights & Culter Gala
Miscellaneous £ 2,929.09 £ 1,399.01 £ 1,530.08 100Club (£1.3k)/Web Address (£800)/Funky Panther (£500)/Trophy Engraving (£200)/Misc (£100)
Total Expenses £ 37,976.86 £ 29,275.76 £ 8,701.10
Net Income/(Loss) £ 1,858.13 £ 1,194.48 £ 663.65
Bank Reconciliation
BoS Bank a/c 19175365 Opening
Balance £ 28,798.02 £ 28,798.02
Total Funds Available £ 31,850.63 £ 29,992.50 £ 1,858.13
BoS Bank a/c 19175365 Closing Balance £ 31,850.63 £ 29,992.50
Check £ - £ -
Treasurer Signature: 11 / Nov / 2025
----- End of picture text -----
This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.