**Puddleducks Pre-school Mulbarton - Annual General Meeting**
## **Wednesday 22th November 2023**
## **Treasurer’s Report**
The Puddleducks financial year runs from 1st September to 31st August annually. This allows the management of Pre-school’s finances in the context of admissions and staffing for each academic year.
During the 12-month accounting period, the Puddleducks totals were as follows:
Receipts - £114k (up on previous year) Payments & Liabilities - £124k (up on previous year) Net Receipts - £-10k(compared to £8k in previous year)
The accounts are in the process of being independently verified by and ready for submission to the Charities Commission.
Comparison to previous year:
||2022/23|2021/22|
|---|---|---|
|Receipts|£114k|£106k|
|Payments & Liabilities|£124k|£114k|
|Net Receipts|£-10k|£-8k|
Intake for September 2023 has been great, every day we are almost at capacity and also have a waiting list which is brilliant news for us.
I believe even though Puddleducks had a small fee increase in January we are able to remain competitive with similar settings in the area. Puddleducks are also proud to continue providing snacks and evening meals, sourced locally from the Paddock Farm Shop, at no additional cost.
The most significant element of expenditure relates to staffing of the setting which accounts for 84% of expenditure. The next biggest expenditure is rent amounting to 7% of total expenditure.
Fundraising during the year has generated £1400 which is lower than last year but we haven’t received any donations this year and due to no Christmas fair 2022 or this year it’s expected to be lower. We raised £500 from the summer raffle which was a brilliant so thank you to everyone that donated prizes, bought tickets and helped at the end of summer gathering.
At the year end, the Charity’s free reserves amounted to £49,047. It is the Trustees’ aim to maintain reserves in order to:
- meet redundancy liabilities should the setting have to close (current liability circa £10k);
- maintain a general contingency reserve equal to one term’s outgoings (circa £35k);
- Invest in new toys and equipment as and when required.
After providing for the estimated cost of the above, the Charity presently has no excess reserve.
To conclude, it was a fairly positive year for all at Puddleducks despite reporting a financial loss. Revenue was up on previous years however due to ever increasing running costs and general state of the country right now the continued support from the staff, committee, parents & carers to promote this excellent setting is even more important.
Natalie Palfrey Treasurer
## **Puddleducks Budget Monitoring: Forecasts & Actuals 2022-2023**
## **GENERAL ACCOUNT**
**Opening Balance @ 1 September 2022**
|**Income**|**Income**|**Sep-22**|**Sep-22**|**Oct-22**|**Oct-22**|**Nov-22**|**Nov-22**|**Dec-22**|**Dec-22**|**Jan-23**|**Jan-23**|**Feb-23**|**Feb-23**|**Mar-23**|**Mar-23**|**Apr-23**|**Apr-23**|**May-23**|**May-23**|**Jun-23**|**Jun-23**|**Jul-23**|**Jul-23**|**Aug-23**|**Aug-23**|**Aug-23**|**Aug-23**|**Aug-23**|**Aug-23**|**Aug-23**|**_Summary to Current Period_**
Actual income
Actual expenses
Actual profit
Forecasted income to EOY
Forecasted expenditure to EOY
Forecasted profit to EOY|~~£124,309.75~~
~~£129,821.15~~
~~**-£5,511.40**~~
~~£114,506.40~~
~~£123,864.74~~
~~**-£9,358.34**~~|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|||**_9_**|||**_10_**||**_11_**|**_12_**||**_1_**||**_2_**||**_3_**||**_4_**||**_5_**||**_6_**||**_7_**||**_8_**|||||||||
|_Code_||**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**
|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**
|**_Actual_**|**_Forecast_**
|**_Actual_**
||||||||
|GAY1|Fees*|_1,738.10_
_£_|_1,738.10_
_£_|_1,585.50_
_£_|_1,585.50_
_£_|_2,143.42_
_£_|_2,143.42_
_£_|_1,070.71_
_£_|_1,070.71_
_£_|~~_£1,862.15_~~
|~~_£1,862.15_~~
|~~_£1,796.20_~~
|~~_£1,796.20_~~
|_3,129.52_
_£_|_3,129.52_
_£_|~~_£2,074.70_~~
|~~_£2,074.70_~~
|~~£3,879.24~~
|~~_£1,579.24_~~
|4,519.24
£|_4,369.85_
_£_|~~£3,291.93~~
|~~_£4,693.38_~~
|~~£ -~~
|~~_£2,223.15_~~
||||||||
|GAY2|NCC Funding*
|_6,190.00_
_£_|_6,190.00_
_£_||_-_
_£_|5,022.00
£|_5,022.00_
_£_|6,722.86
£|_6,722.86_
_£_|~~£7,405.50~~|~~_£7,405.50_~~|~~£9,232.00~~|~~_£9,232.00_~~|9,379.16
£|_9,379.16_
_£_|~~£16,883.60~~|~~_£16,883.60_~~|~~£6,392.00~~|~~_£6,392.00_~~|10,585.28
£|_7,166.00_
_£_|~~£7,938.96~~|~~_£6,704.00_~~|~~£ -~~|~~_£9,602.27_~~||||||||
|GAY3|~~Bursaries~~||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAY4|Milk Refunds
||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAY5|~~Parent Purchases~~
||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAY6|~~Bank interest~~
||_-_
_£_|7.44
£|_7.44_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|29.26
£|_29.26_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAY7|~~Miscellaneous~~||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
||||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAY9|~~Grants~~||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|9.12
£|_9.12_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
||||||||||||||||||||||||||_-_
_£_||||||||
||||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_
||_-_
_£_||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||||||||
||**Total**|**_7,928.10_**
**_£_**|**_7,928.10_**
**_£_**|**_1,592.94_**
**_£_**|**_1,592.94_**
**_£_**|**_7,165.42_**
**_£_**|**_7,165.42_**
**_£_**|**_7,793.57_**
**_£_**|**_7,793.57_**
**_£_**|~~**_£9,267.65_**~~|~~**_£9,267.65 _**~~|~~**_########_**~~|~~**_########_**~~|~~**_£12,508.68_**~~|~~**_£12,508.68_**~~|~~**_£18,996.68_**~~|~~**_£18,996.68 _**~~|~~**_########_**~~|~~**_£7,971.24_**~~|~~**_£15,104.52_**~~|~~**_£11,535.85 _**~~|~~**_########_**~~|~~**_£11,397.38_**~~|~~**_£ - _**~~|~~**_########_**~~||||||||
||||||||||||||||||||||||||||||||||
|**Expenditure**||**Sep-22**||**Oct-22**||**Nov-22**||**Dec-22**||**Jan-23**||**Feb-23**||**Mar-23**||**Apr-23**||**May-23**||**Jun-23**||**Jul-23**||**Aug-23**|||||||||
|_Code_||**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Cashbook_**|_£9,504.26_||||||||
|GAX1|Wages|_7,396.06_
_£_|_7,396.06_
_£_|_8,101.82_
_£_|_8,101.82_
_£_|_7,754.74_
_£_|_7,754.74_
_£_|_8,158.22_
_£_|_8,158.22_
_£_|~~_£8,432.22_~~|~~_£8,432.22_~~|~~_£8,432.22_~~|~~_£8,432.22_~~|~~_£7,148.81_~~|~~_£7,148.81_~~|~~_£7,915.37_~~|~~_£7,915.37_~~|~~_£9,054.71_~~|~~_£9,054.71_~~|~~_£9,054.71_~~|~~_£8,669.10_~~|~~_£9,054.71_~~|~~_£10,994.40_~~|~~_£9,054.71_~~|||||||||
|GAX2|NI contributions|_410.62_
_£_|_410.62_
_£_|_601.78_
_£_|_601.78_
_£_||_-_
_£_|_649.84_
_£_|_649.84_
_£_||_-_
_£_|_421.72_
_£_|_421.72_
_£_||_-_
_£_||_-_
_£_|_450.00_
_£_|_1.94_
_£_|_450.00_
_£_|_240.75_
_£_|_450.00_
_£_|_-_
_£_|_450.00_
_£_|_-_
_£_||||||||
|GAX3|Rent|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_700.00_
_£_|_735.00_
_£_|_735.00_
_£_|_821.86_
_£_|_821.86_
_£_|_751.76_
_£_|_828.62_
_£_|_751.76_
_£_|_1,224.62_
_£_|_751.76_
_£_|_740.62_
_£_|_751.76_
_£_|_872.62_
_£_||||||||
|GAX4|Education||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_264.00_
_£_||||||**Account Balances to current period**
General Account
Opening Balance
42,545.85
£
Activity to current period
(3,762.75)
£
Closing Balance
**38,783.10**
**£**
Fundraising Account
Opening Balance
6,501.01
£
Activity to current period
699.23
£
Closing Balance
**7,200.24**
**£**
Total Closing Balance
**45,983.34**
**£**||
|GAX5|Admin(equipment)||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_50.00_
_£_|_-_
_£_|_50.00_
_£_|_-_
_£_|_50.00_
_£_|_75.62_
_£_|_50.00_
_£_|_219.62_
_£_||||||||
|GAX6|Admin(expendibles)|_36.00_
_£_|_36.00_
_£_|_867.44_
_£_|_867.44_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_541.20_
_£_|_541.20_
_£_|_50.00_
_£_|_656.36_
_£_|_50.00_
_£_|_301.41_
_£_|_50.00_
_£_|_620.29_
_£_|_50.00_
_£_|_725.02_
_£_||||||||
|GAX7|Insurance||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_499.20_
_£_||_-_
_£_|_500.00_
_£_|_39.84_
_£_||_-_
_£_||||||||
|GAX8|Subscriptions|_219.74_
_£_|_219.74_
_£_|_331.85_
_£_|_331.85_
_£_|_349.74_
_£_|_349.74_
_£_|_390.26_
_£_|_390.26_
_£_|_219.62_
_£_|_219.62_
_£_|_219.62_
_£_|_219.62_
_£_|_219.62_
_£_|_219.62_
_£_|_439.62_
_£_|_439.62_
_£_|_219.00_
_£_|_241.32_
_£_|_219.00_
_£_|_219.62_
_£_|_219.00_
_£_|_144.00_
_£_|_219.00_
_£_|_-_
_£_||||||||
|GAX9|Staff training||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_246.70_
_£_||_-_
_£_||||||||
|GAX11|Milk||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAX12|Gifts||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_22.28_
_£_|_22.28_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAX13|Miscellaneous||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_48.00_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
||||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAX15|Premises costs||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAX16|Grants||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
|GAX17|Fruit / Veg/snacks||_-_
_£_||_-_
_£_||_-_
_£_|_360.06_
_£_|_360.06_
_£_||_-_
_£_||_-_
_£_|_377.10_
_£_|_377.10_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_400.00_
_£_|_-_
_£_||_-_
_£_||||||||
|GAX18|Parties||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_205.00_
_£_||_-_
_£_||||||||
||||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
||||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||_-_
_£_
||||||||
||**Total**|**8,762.42**
**£**|**_8,762.42_**
**_£_**|**10,602.89**
**£**|**_10,602.89_**
**_£_**|**8,804.48**
**£**|**_8,804.48_**
**_£_**|**£10,258.38**|**_#########_**|**£9,351.84**
**_£9,351.84_**||~~**£8,490.15**~~|~~**_£8,490.15_**~~|~~**£9,247.09**~~|~~**_£9,247.09_**~~|~~**£10,879.67**~~|~~**_£10,879.67_ **~~|~~**£10,575.47**~~|**_########_**|~~**£10,575.47**~~|~~**_£12,980.80_ **~~|~~**£11,475.47**~~|~~**_£12,952.17_**~~|~~**£10,575.47**~~|~~**_########_**~~||||||||
||||||||||||||||||||||||||||||||||
|**Sub-Total - General Account**||**834.32**
**-£**
**834.32**
**-£**||**9,009.95**
**-£**
**9,009.95**
**-£**||**1,639.06**
**-£**
**1,639.06**
**-£**||**2,464.81**
**-£**
**2,464.81**
**-£**||**84.19**
**-£**
**84.19**
**-£**||~~**£2,538.05**~~|~~**£2,538.05**~~|**3,261.59**
**£**
**3,261.59**
**£**||**8,117.01**
**£**
**8,117.01**
**£**||**304.23**
**-£**|**#########**|**4,529.05**
**£**
**1,444.95**
**-£**||**244.58**
**-£**
**1,554.79**
**-£**||**#VALUE!**|**239.90**
**£**||||||||
|**FUNDRAISING ACCOUNT**|||||||||||||||||||||||||||||||||
|**Income**||**Sep-22**||**Oct-22**||**Nov-22**||**Dec-22**||**Jan-23**||**Feb-23**||**Mar-23**||**Apr-23**||**May-23**||**Jun-23**||**Jul-23**||**Aug-23**|||||||||
|||**_9_**||**_10_**||**_11_**||**_12_**||**_1_**||**_2_**||**_3_**||**_4_**||**_5_**||**_6_**||**_7_**||**_8_**|||||||||
|_Code_||**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**||||||||
|FRY1|Fundraising|_160.00_
_£_|_160.00_
_£_|_314.91_
_£_|_314.91_
_£_|_12.77_
_£_|_12.77_
_£_|_528.02_
_£_|_528.02_
_£_|_23.31_
_£_|_23.31_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_53.36_
_£_||_1,935.29_
_£_||_552.74_
_£_||_339.00_
_£_||||||||
||**Total**|**_160.00_**
**_£_**|**_160.00_**
**_£_**|**_314.91_**
**_£_**|**_314.91_**
**_£_**|**_12.77_**
**_£_**|**_12.77_**
**_£_**|**_528.02_**
**_£_**|**_528.02_**
**_£_**|**_23.31_**
**_£_**|**_23.31_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_53.36_**
**_£_**|**_-_**
**_£_**|**_1,935.29_**
**_£_**|**_-_**
**_£_**|**_552.74_**
**_£_**|**_-_**
**_£_**|**_339.00_**
**_£_**||||||||
||||||||||||||||||||||||||||||||||
|**Expenditure**||**Sep-22**||**Oct-22**||**Nov-22**||**Dec-22**||**Jan-23**||**Feb-23**||**Mar-23**||**Apr-23**||**May-23**||**Jun-23**||**Jul-23**||**Aug-23**|||||||||
|_Code_||**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**||||||||
|FRX1|Fundraising||_-_
_£_||_-_
_£_|495.76
£|_495.76_
_£_|_384.87_
_£_|_384.87_
_£_|_385.40_
_£_|_385.40_
_£_|_105.14_
_£_|_105.14_
_£_|_100.00_
_£_|_100.00_
_£_|_1,749.00_
_£_|_1,749.00_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||||||||
||**Total**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**495.76**
**£**|**_495.76_**
**_£_**|**384.87**
**£**|**_384.87_**
**_£_**|**385.40**
**£**|**_385.40_**
**_£_**|**105.14**
**£**|**_105.14_**
**_£_**|**100.00**
**£**|**_100.00_**
**_£_**|**1,749.00**
**£**|**_1,749.00_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**||||||||
||||||||||||||||||||||||||||||||||
|**Sub-Total - Fundraising Account**||**160.00**
**£**
**160.00**
**£**||**314.91**
**£**
**314.91**
**£**||**482.99**
**-£**
**482.99**
**-£**||**143.15**
**£**
**143.15**
**£**||**362.09**
**-£**
**362.09**
**-£**||**105.14**
**-£**
**105.14**
**-£**||**100.00**
**-£**
**100.00**
**-£**||**1,749.00**
**-£**
**1,749.00**
**-£**||**-**
**£**
**53.36**
**£**||**-**
**£**
**1,935.29**
**£**||**-**
**£**
**552.74**
**£**||**-**
**£**
**339.00**
**£**|||**699.23**
**£**||**2,181.16**
**-£**||||
|**Ducklings**||||||||||||||||||||||||**_8_**
**_Forecast_**
**_Actual_**
_-_
_£_
**_-_**
**_£_**
**_-_**
**_£_**
**_Forecast_**
**_Cashbook_**
_-_
_£_
**-**
**£**
**_-_**
**_£_**
**Aug-23**
**Aug-23**|||**_Actual_**
**1,379.22**
**£**
**_1,379.22_**
**_£_**
**_Actual_**
**1,741.03**
**£**
**1,741.03**
**£**
**To Current Mth**
**To Current Mth**||||||
|**Income**||**Sep-22**||**Oct-22**||**Nov-22**||**Dec-22**||**Jan-23**||**Feb-23**||**Mar-23**||**Apr-23**||**May-23**||**Jun-23**||**Jul-23**||**Aug-23**|||||||||
|||**_9_**||**_10_**||**_11_**||**_12_**||**_1_**||**_2_**||**_3_**||**_4_**||**_5_**||**_6_**||**_7_**||**_8_**|||||||||
|_Code_||**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**|**_Forecast_**|**_Actual_**||||||||
|GAY8|Ducklings|_120.00_
_£_|_120.00_
_£_|_129.50_
_£_|_129.50_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_330.00_
_£_|_330.00_
_£_||_690.37_
_£_||_109.35_
_£_||_-_
_£_||_-_
_£_||||||||
||**Total**|**_120.00_**
**_£_**|**_120.00_**
**_£_**|**_129.50_**
**_£_**|**_129.50_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_330.00_**
**_£_**|**_330.00_**
**_£_**|**_-_**
**_£_**|**_690.37_**
**_£_**|**_-_**
**_£_**|**_109.35_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**|**_-_**
**_£_**||||||||
||||||||||||||||||||||||||||||||||
|**Expenditure**||**Sep-22**||**Oct-22**||**Nov-22**||**Dec-22**||**Jan-23**||**Feb-23**||**Mar-23**||**Apr-23**||**May-23**||**Jun-23**||**Jul-23**||**Aug-23**|||||||||
|_Code_||**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**|**_Forecast_**|**_Cashbook_**||||||||
|GAX14|Ducklings|_77.77_
_£_|_77.77_
_£_|_176.00_
_£_|_176.00_
_£_|_264.00_
_£_|_264.00_
_£_||_-_
_£_||_-_
_£_||_-_
_£_|_176.00_
_£_|_176.00_
_£_|_352.00_
_£_|_352.00_
_£_||_41.75_
_£_||_-_
_£_||_653.51_
_£_||_-_
_£_||||||||
||**Total**|**77.77**
**£**|**_77.77_**
**_£_**|**176.00**
**£**|**_176.00_**
**_£_**|**264.00**
**£**|**_264.00_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**176.00**
**£**|**_176.00_**
**_£_**|**352.00**
**£**|**_352.00_**
**_£_**|**-**
**£**|**_41.75_**
**_£_**|**-**
**£**|**_-_**
**_£_**|**-**
**£**|**_653.51_**
**_£_**|**-**
**£**|**_-_**
**_£_**||||||||
||||||||||||||||||||||||||||||||||
|**Sub-Total - Ducklings**||**42.23**
**£**
**42.23**
**£**||**46.50**
**-£**
**46.50**
**-£**||**264.00**
**-£**
**264.00**
**-£**||**-**
**£**
**-**
**£**||**-**
**£**
**-**
**£**||**-**
**£**
**-**
**£**||**176.00**
**-£**
**176.00**
**-£**||**22.00**
**-£**
**22.00**
**-£**||**-**
**£**
**648.62**
**£**||**-**
**£**
**109.35**
**£**||**-**
**£**
**653.51**
**-£**||**-**
**£**
**-**
**£**|||**361.81**
**-£**||**466.27**
**-£**||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||**Total Forecast**||**to Year End**||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||**Income**||**#########**||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||**Expenditure**||**#########**||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||**Profit**||**8,735.85**
**-£**||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
||||||||||||||||||||||||||||||||||
8101 JaqOI?O
1131
4151fiE)
ssajppv
(Auv Ji)
Apoq Jo (s)UOryjl Iipnb
IEUO!ssapJd iUEAOla
awpN
pou6!s
'Aidd8 op Ag41 JI $19¥JeJq a¥1 ui SPJOM e4101818p ase0 .
'pau)j •1 ol4un¢e oui w 6uipuEFJapun Jadojd
eiqeua oi Jppjo Ul Umejp eq pinoys uoliuaup y?!IlM 01 UOIIEUIWEX? a41 LIy.M
UOIPaUUlYJ ui sjauew Ja410 OU SSOJJE auK ahPU pue swaguo) OU aAEy I
spj
uopsw
B1
olpgs y
ow6u
18iJaiEW Aup 'ui le aAa!ieq oi a$n aw sam6 Uglym uoiwuiwexa a
Llll.M uoipauuu ui (. Moiaq pasoiJs!p wyi Jaypl utsiuaue Aw oi aw
8AEU sJauBw ieuaipLU OU 1841 wJUu I 'UOIIBU!WEXe Aw paiaiduw aA841
"pv io (q)(g)s*L uthpa$ Jepun
UOISSIWLUOJ fyJ.JE43 Aq uaN6 Su8j1Q aNyidd? aui paifioiioi eAeu
I 'UOIIEUlWEX8 Aw ino 6uiAJJvJ ui pue ijv L koz ayi Jo Japun
o paUj swnoJJE sjsrui 40 U¢XWU!WExa io p>JsaJ u! yodaj I
iuaw0is s,Jau!LUPXO
iuapuadèpui
"{j a4k) iioz
pv saliijpu? gui Jo guawajinbaj ayi 41IM UppJ0e u! 4unoJJe aui w yod8J Jo s!SEq
UO!FJEdaJd Joj aiqisuodsaj aJE noA ayi io Sa?njI AwBlI? aul sy pup soniiiqisuodsa¥
w]1 E papua JpaA a41 Jw l.IsnJL aiiL) Ay.Jeuo
eAoqB euijo siun¢yyJe a41 JO UOryPU!Luexa Aw uo ?ui oi yodaj I
sa6ed uo wo ias
{AuE JII
ou ut4
pua
JeaA Jo4 4unogge UO
J(i0>
Jo sjaqwaw
snji a1 01 yodè
yoda¥ sJau!WEX3 wapuadapui
v uolwos
sJuno??E aui uo yodaj
SIIVM ONV aNV19NI JO4
8101 Jaqoi?o
1131
'asoiJsip
Ol SèUS!M Jaulwpxa
Jpui swa¥. AUE
silwap Jauq ajay eA!g
"(SJeUlUlExa
JO4 EP1.n6 PUB SUOllW!p :swrM2)Je Aweu? JO UOryEUIWExa iuepuadapui
'z£JJ aes) LUU09 Jo wauBW wl61U oi spaau Jèu!uJpxe ayi w. eiaidw(yJ Aiuo