| LEI Orienteering Club End of Year Accounts at 31 July 2005 | |||||
| 2004/05 | 2003/04 | ||||
| INCOME | £ | £ | £ | £ | |
| Membership fees | 435 | 461 | |||
| Corporate event | 0 | 81 | |||
| Surplus from events | 3,929 | 3,099 | |||
| Map sales (other than events) | 565 | 266 | |||
| Grants & gifts | 45 | 82 | |||
| Club Shop | 11 | 78 | |||
| Bank interest/charges | 221 | 146 | |||
| Total income | 5,206 | 4,213 | |||
| EXPENDITURE | |||||
| Administration | |||||
| Memberships | 44 | 104 | |||
| Committee meeting hire | 178 | 160 | |||
| committee expenses | 191 | 88 | |||
| Newsletter | 388 | 378 | |||
| Team entries | 234 | 203 | |||
| 1,035 | 933 | ||||
| Events | |||||
| Publicity | 79 | 17 | |||
| Mapping expense | 697 | 834 | |||
| Laser printer | 649 | 514 | |||
| OS Copyrights | -48 | 48 | |||
| Event Equipment | 799 | 564 | |||
| Maps usage charge | 128 | 308 | |||
| Depreciation - equipment | 580 | 670 | |||
| 2,884 | 2,955 | ||||
| Development expenses (training, youth) | |||||
| Expenses | 55 | 100 | |||
| Permanent Courses | 20 | 148 | |||
| Trophies | 13 | 19 | |||
| Club Shop | |||||
| Use of stock | 296 | 221 | |||
| 384 | 4,303 | 488 | 4,376 | ||
| Total expenditure | 4,289 | 4,376 | |||
| Surplus/Deficit for the year | 917 | -163 | |||
| Accumulated fund brought forward | 10,313 | 10,476 | |||
| Accumulated fund carried forward | 11,230 | 10,313 | |||
| BALANCE SHEET 31st July 2005 | |||||
| Maps | 42 | 170 | |||
| Equipment | 695 | 1,275 | |||
| Club shop and cash in hand | 351 | 647 | |||
| Prepayments | 50 | 50 | |||
| Bank | 10,049 | 8,128 | |||
| Cash Account | 43 | 43 | |||
| 11,230 | 10,313 | ||||
| NET CURRENT ASSETS | 11230 | 10313 | |||
| Represented by ACCUMULATED FUND | 11230 | 10313 | |||