| Unrestricted funds |
Restricted funds |
Year ended 31/03/2023 Total funds |
Year ended 31/03/2022 Total funds |
|||
|---|---|---|---|---|---|---|
| RECEIPTS | ||||||
| Receipts from generated fun'ds |
||||||
| Voluntary Income: Donations |
2/58 | 2,458. | 2,553 | |||
| Activities for generating funds. " Furidiaising |
5/39 | 5+39 | 2,208 | |||
| ,Investment income receipt: .Interest |
387 | 387 | 26 | |||
| Receipts from charitable activities |
||||||
| Operating the Nursery. " Fees Government funding :MVDC funding T-shirts and uniform |
35@71 53/57 2~8 (549) |
35@71 53,557 2@38 (549) |
22,236 48,490 94 |
|||
| Kids Outings Forest School |
221 2/72 |
221 2,872 |
1,466 | |||
| Lunch Club | 2417 | 25517 | 2,461 | |||
| Total.Receipts | 104 11 | 104/11 | 80,550 | |||
| PAYMENTS | ||||||
| Costs ofgenerating funds Fundraising costs |
661 | 661 | 673 | |||
| Charitable activities |
||||||
| Operating the Nursery: Staffcosts |
80,036: | 80,036 | 72,525 | |||
| Rent ofhalI | 9,061. | 9,061 | 10,774 | |||
| Nursery, eqtupment | and | supplies | 410 | 410 | 191. | |
| Insurance | 808 | 808 | 688 | |||
| Staff.training a'nd publications |
472 | 472 | 106 | |||
| .Nursery outings and |
parties | 267 | 267 | |||
| Subscription s Mobile and internet |
272 386 |
272 386 |
121 247 |
|||
| Administration costs |
1@23 | 1@23 | 3,243 | |||
| . Sundry costs | 1,118 | 1,118 | 1,503 | |||
| Bank charges | 73 | 73 | 107 | |||
| Governance costs |
||||||
| Independent Examination |
fce | 1,020 | 15,020 | 1,020 | ||
| Total payments | 96+07 | 96/07 | 91,198' | |||
| Net r'eceipts/(payments) | 8,004 | 8,004 | (108648)' | |||
| Total funds brought forward | 105,651 | .105,651 | 116,299 | |||
| TOTAL FUNDS 'CARRIED FORWARD | 113,655 | 113,655 | '105,65,1 |
| Unrestricted | Restricted | As at | As at | ||
|---|---|---|---|---|---|
| funds | funds | 31/03/2023 | 31/03/2022 | ||
| Total funds | Total funds | ||||
| Current Assets | |||||
| Cash.at Bank and in hand | |||||
| CAF Cheque Account | 40,648 | 40,648 | 34,542 | ||
| CAF,Gold Account | 32447 | 32P47 | 32,127 | ||
| Scottish Widows Deposit | Account | 41,709 | 41,709 | 413606 | |
| Petty Cash | 171 | 171 | 309 | ||
| 114,875 | 108,584 | ||||
| LiaMitfies | |||||
| Accruals | 1+20 | 1/20 | 2,933 | ||
| Net Current Assets | 113655 | 113655 | 106,561 | ||
| Total Net Assets | 113,655 | 113,655 | 105,651 | ||
| FUNDS | |||||
| General fund | 88%655 | 80,651 | |||
| Designated Contingency |
Fund | 253000 | 25,000 | ||
| Restricted Funds | |||||
| TOTAL FUNDS | 113655 | 105651 |