Future - AIVC Levy Analysis
Comparison of AIVC Expenditure accounts 2012 and 2013
|
PLYMOUTH |
|
|
CARDIFF |
|
|
|
Actual 2012 |
|
|
Actual 2013 |
|
|
Levy Variance |
225.34 |
|
|
£370.04 |
|
|
|
|
|
|
|
|
|
INSURANCE COSTS |
|
|
|
|
|
|
Insurance costs |
£2,076.19 |
|
|
£2,101.55 |
|
|
Insurance (Surplus) / Deficit |
£0.00 |
|
|
£0.00 |
|
|
TOTAL INSURANCE |
£2,076.19 |
100% |
£0.52 |
£2,101.55 |
100% |
£0.53 |
|
CONFERENCE |
|
|
|
|
|
|
AGM Costs |
£1,070.17 |
9% |
|
£408.33 |
4% |
|
Conf Travel (Delegetes & Committee) |
£3,506.30 |
31% |
|
£2,881.05 |
30% |
|
Conf Subsidy (Delegetes & Committee) |
£2,901.00 |
25% |
|
£2,885.00 |
30% |
|
Small Club (<50) Conference Grant |
£600.00 |
5% |
|
£775.00 |
8% |
|
TOTAL CONFERENCE |
£8,077.47 |
70% |
£2.02 |
£6,949.38 |
73% |
£1.74 |
|
|
|
|
|
|
|
GENERAL ADMIN |
|
|
|
|
|
|
General Admin |
£57.47 |
|
|
£44.97 |
|
|
AIVC Committee Meetings |
£2,476.96 |
22% |
|
£1,915.50 |
20% |
|
Internet |
£0.00 |
|
|
£96.00 |
|
|
Audit & Legal |
£175.00 |
|
|
£215.00 |
|
|
Bank Charges |
£0.00 |
|
|
£8.00 |
|
|
Sundries |
£0.00 |
|
|
£0.00 |
|
|
Depreciation |
£0.00 |
|
|
£0.00 |
|
|
TOTAL GENERAL ADMIN |
£2,709.43 |
24% |
£0.68 |
£2,279.47 |
24% |
£0.57 |
|
|
|
|
|
|
|
DISCRETIONARY EXPENDITURE |
|
|
|
|
|
|
Regional Development |
£0.00 |
|
|
£0.00 |
|
|
Workshops & Regional Gatherings |
£0.00 |
|
|
£642.25 |
|
|
Development Grants |
£0.00 |
|
|
£0.00 |
|
|
Bad Debt from Event Loans |
£119.70 |
|
|
-£437.08 |
|
|
Publicity (including New Website) |
£0.00 |
|
|
£0.00 |
|
|
CTC |
£553.00 |
|
|
£60.00 |
|
|
TOTAL DISCRETIONARY |
£672.70 |
6% |
£0.17 |
£265.17 |
3% |
£0.07 |
|
|
|
|
|
|
|
LEGAL ADVICE |
|
|
|
|
|
|
Legal advice general (Reserves) |
£0.00 |
|
|
£0.00 |
|
|
TOTAL LEGAL ADVICE |
£0.00 |
0% |
£0.00 |
£0.00 |
0% |
£0.00 |
|
|
|
|
|
|
|
TOTAL EXPENDITURE |
£11,459.60 |
|
£3.38 |
£9,494.02 |
|
£2.90 |
|
|
|
|
|
|
|
|