| ACCOUNTS FOR THE YEAR ENDED | 31-Jul-08 | |||||||
| INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 JULY 2008 | ||||||||
| 2008 | 2007 | |||||||
| INCOME | £ | £ | £ | £ | ||||
| Membership fees | 364 | 443 | ||||||
| Permanent courses | 334 | 263 | ||||||
| Commissioned mapping | 1,500 | 0 | ||||||
| Surplus from events (see page 3) | 3,727 | 2,624 | ||||||
| Sale of maps other than at events | 0 | 92 | ||||||
| Corporate event | 266 | (28) | ||||||
| Grants & gifts | 1,501 | 1,293 | ||||||
| Club shop | 792 | 293 | ||||||
| Bank interest received | 436 | 245 | ||||||
| --------- | --------- | |||||||
| Total income | 8,920 | 5,225 | ||||||
| EXPENDITURE | ||||||||
| Administration | ||||||||
| Memberships | 80 | 77 | ||||||
| Committee meeting hire | 277 | 240 | ||||||
| Committee expenses | 140 | 183 | ||||||
| Newsletter | 457 | 399 | ||||||
| Donations made | 20 | 0 | ||||||
| Team entries | 0 | 82 | ||||||
| --------- | --------- | |||||||
| 974 | 981 | |||||||
| --------- | --------- | |||||||
| Events | ||||||||
| Publicity | 50 | 7 | ||||||
| Mapping expenses/surveys | 534 | 534 | ||||||
| Schools/POC Mapping | 1,940 | 0 | ||||||
| Laser printing | 1,010 | 1,402 | ||||||
| Software & OS copyrights | 508 | 95 | ||||||
| Event equipment | 555 | 962 | ||||||
| Depreciation - equipment | 600 | 557 | ||||||
| --------- | --------- | |||||||
| 5,197 | 3,557 | |||||||
| --------- | --------- | |||||||
| Development expenses (training, youth) | ||||||||
| Expenses | 351 | 288 | ||||||
| Permanent | 251 | 9 | ||||||
| Trophies | 70 | 15 | ||||||
| Social events | 18 | 0 | ||||||
| --------- | --------- | |||||||
| 690 | 312 | |||||||
| Club shop | ||||||||
| Subsidy on club kit | 658 | 0 | ||||||
| Use of stock | 867 | 343 | ||||||
| --------- | --------- | |||||||
| 1,525 | 343 | |||||||
| --------- | --------- | |||||||
| Total expenditure | 8,386 | 5,193 | ||||||
| --------- | --------- | |||||||
| Surplus/(loss) for the period | 534 | 32 | ||||||
| Accumulated fund brought forward | 9,932 | 9,900 | ||||||
| --------- | --------- | |||||||
| Accumulated fund carried forward | 10,466 | 9,932 | ||||||
| ====== | ====== | |||||||
| Page 1 | ||||||||
| BALANCE SHEET AT 31 JULY 2008 | ||||||||
| 2008 | 2007 | |||||||
| £ | £ | £ | £ | |||||
| CURRENT ASSETS | ||||||||
| Equipment | 800 | 800 | ||||||
| Club shop & cash in hand | 539 | 266 | ||||||
| Event expenses prepaid - BMD 2009 | 487 | 0 | ||||||
| Bank | 8550 | 8419 | ||||||
| Cash account | 90 | 447 | ||||||
| --------- | --------- | |||||||
| 10466 | 9932 | |||||||
| --------- | --------- | |||||||
| CURRENT LIABILITIES | ||||||||
| Creditors | 0 | 0 | ||||||
| --------- | --------- | |||||||
| 0 | 0 | |||||||
| --------- | --------- | |||||||
| NET CURRENT ASSETS | 10466 | 9932 | ||||||
| ====== | ====== | |||||||
| Represented by: | ||||||||
| ACCUMULATED FUND | 10466 | 9932 | ||||||
| ====== | ====== | |||||||
| SUMMARY OF EVENTS INCOME - YEAR ENDED 31 JULY 2008 | ||||||||
| Income | Expenses | Profit/ | ||||||
| (loss) | ||||||||
| £ | £ | £ | ||||||
| 9 September 2007 - Snibston | 106 | 27 | 79 | |||||
| 6 October 2007 - Willesley | 456 | 312 | 144 | |||||
| 25 November 2007 - Watermead | 794 | 428 | 366 | |||||
| 29 December 2007 - Grange | 546 | 277 | 269 | |||||
| 27 January 2008 - Rough Park & Rising Wood | 656 | 330 | 326 | |||||
| 8 March 2008 - Fermyn | 565 | 341 | 224 | |||||
| 27 April 2008 - Wakerley | 1,995 | 1,015 | 980 | |||||
| 15 June 2008 - Burbage | 534 | 297 | 237 | |||||
| 5,652 | 3,027 | 2,625 | ||||||
| Winter League (midweek) | 92 | 82 | 10 | |||||
| Novelty (New Year & Xmas) | 246 | 142 | 104 | |||||
| Night events | 114 | 74 | 40 | |||||
| Summer League 2007/2008 | 1,694 | 767 | 927 | |||||
| Prior year | 149 | 54 | 95 | |||||
| Autumn Series | 182 | 52 | 130 | |||||
| Schools & Country Fairs | 307 | 511 | (204) | |||||
| 8,436 | 4,709 | 3,727 | ||||||