OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-05-31-accounts

York Literature Festival

(Charity Number: 1165936)

Trustees Annual Report & Financial Statements for the year ended

31st May 2023

York Literature Festival

(Charity Number: 1165936)

Contents
Index Page
Report of the Trustees 1
Receipts & Payments Accounts 4
Statement of Assets and Liabilities 5
Notes to the Accounts 6

Trustees' Annual Report

From: 01 June 2022 To: 31 May 2023 Charity's full name York Literature Festival CIO Registered Charity number 1165936

Objectives and activities

Summary of the purposes of the charity set out in its governing document

York Literature Festival CIO’s (YLF) mission is to deliver a high-quality literature festival for the general public in York and the North East and to provide a showcase for local writing talent to engage with a wider audience.

Summary of the main activities in relation to those purposes for the public benefit, in particular, the activities, projects or services identified in the accounts

Following the success of the limited 2022 festival, the board took the decision to go ahead with a festival in March 2023. The festival was held in York between 11 and 27 March 2023. All events were open to the public and the 27 events attracted total audiences of 1,835 person.

The trustees consider that they have complied with their duties to have due regard to the public benefit guidance published by the Charity Commission.

Achievements and performance

Summary of the main achievements of the charity, identifying the difference the charity’s work has made to the circumstances of its beneficiaries and any wider benefits to society as a whole.

We achieved our fundamental purpose of delivering a high-quality literature festival for the general public in York and the North East and providing a showcase for local writing talent to engage with a wider audience.

This year the charity was delighted to welcome York St John University as its main sponsor and literary events were hosted at that Unversity.

Other events were held throughut the city and income was £11.18k from 27 events. The festival achieved a net surplus of approximately £7.5k.

1

Financial review

Review of the charity’s financial position at the end of the period

The charity achieved a surplus of £7.5k in the year from the 2023 festival.

Reserves are held to finance the next year's festival which is normally held in the March following the year end.

Amount of reserves held

At the 31 May 2023 unrestricted funds amounted to the reserves stood at £24,846.

Reasons for holding zero reserves

N/A

Funds materially in deficit None.

Explanation of any uncertainties about the charity continuing as a going concern

No uncertainties.

Structure, governance and management

Description of the charity's trusts

Type of governing document Constitution. How the charity is constituted YLF is a Charitable Incorporated Organisation. Trustee selection methods including Trustees are selected by personal invitation subject to an appropriate details of any constitutional resolution approved by the Board of Trustees.

Additional governance issues

YLF's Board of Trustees act as the Management Team, usually supported by the Festival Director.

They are assisted in this task by a number of volunteers and strategic partners. These include St Peter's School, York St John University, York Theatre Royal and York Explore.

2

Reference and administration details

Charity's full name

York Literature Festival CIO

Other names the charity is known by YLF. Charity’s principal address 142 Carr Lane York.

Postcode YO26 5HG

Names of the trustees who manage the charity

Trustee name Office (if any) Dates acted if not for whole
year
Name of person (or body)
entitled to appoint trustee
(if any)
Rob O'Connor
Chair
Jeff Todd
Treasurer
Sally O'Connor
Member
Angela Ranson
Secretary
Henry Raby
Abi Curtis
From 30 November 2022
Member
Susanna Cooper
Member
Member - representing
York St John University
Declaration

The trustees declare that they have approved the Trustees Annual Report and Accounts

Signed on behalf of the charity's trustees

Signature Full Name Robert O'Connor Position Chair Date

3

York Literature Festival

(Charity Number: 1165936)

Receipts &payments accounts for theyear ended: Receipts &payments accounts for theyear ended: Receipts &payments accounts for theyear ended: 31st May 2023 31st May 2023
Balance brought forward
Transfer between accounts
Balance carried forward
Total payments
Payments
Net of receipts/(payments)
IT charges
Administration costs
IE fee
Poetry competition fees & prizes
Administration assistant
Festival brochure costs
Publicity & PR
Venue costs
Poetry competition
Sponsorship
Book sales
Artists' fees & expenses
Other income
Total receipts
Receipts
Events
Unrestricted
funds
£
11,175
-
13,000
670
-
24,845
7,354
366
-
5,000
1,926
1,381
1,235
28
-
17,290
7,555
-
17,291
24,846
Restricted
funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2023
Total
funds
£
11,175
-
13,000
670
-
24,845
7,354
366
-
5,000
1,926
1,381
1,235
28
-
17,290
7,555
-
17,291
24,846
2022
Total
funds
£
9,276
1,686
-
367
-
11,329
3,862
780
1,238
-
1,245
654
323
196
-
8,298
3,031
-
14,260
17,291

4

York Literature Festival

(Charity Number: 1165936)

Statement of assets and liabilities at: 31st May 2023 31st May 2023
Current bank account
Paypal
Liabilities
Independent examination fee
Petty cash
Assets
Cash at bank and in hand
Unrestricted
funds
£
24,686
1
159
24,846
Unrestricted
funds
£
-
-
Restricted
funds
£
-
-
-
-
Restricted
funds
£
-
-
2023
Total
funds
£
24,686
1
159
24,846
2023
Total
funds
£
-
-
2022
Total
funds
£
17,250
1
40
17,291
2022
Total
funds
£
-
-

5

York Literature Festival (Charity Number: 1165936)

Notes to the accounts for the year ended: 31st May 2023

Basis of accounts

The Trustees have taken advantage of section 144 (2) of the Charities Act 2011 and prepared the accounts on a receipts and payments basis.

Approval of accounts for theyear ended: 31st May 2023
Signed for and on behalf of the trustees
Print name
The report and accounts were approved at a
meeting of the Trustees held on:
Date
Date
Position (e.g. Chair etc)

6

Welcome to OUTNUMBER

Bank & Cash spreadsheet for small Voluntary & Community groups © Copyright Outsource VCSE Support (CIC) 2016

General Guidance

OUTNUMBER is an Excel based spreadsheet which uses formulas to automatically summarise the amounts entered for receipt and payment transactions by the use of codes.

Before you start:

You will need to enter some information about your group, the funds it already has and its bank balances.

These are entered on the following 3 sheets which incorporate specific guidance on how to complete them.

Cells where you will need to input information are coloured or Once you have entered the information, this cell will indicate that all information has been Yes entered accurately with a 'Yes', otherwise it will state 'No':

Coding

Each receipt and payment requires an account code. This comprises two parts:

'Your Group'!I21 (click on link)

'Codes Set Up'!C8

(click on link)


'Codes Set Up'!F8

(click on link)

An alpahbetical Fund code which should be taken from here

A numeric income or expense code as allocated by you, here for income

and here for expenses

Completion

Once you have entered all your receipts, payments and petty cash items for the period, the following cells will automatically indicate that the data has been input accurately with a 'Yes', otherwise these will state 'No':

NO NO £ -

This cell will be zero if all data has been input and your bank account reconciles

Please note:

As the accuracy of these figures may be subject to a number of factors including; the accuracy of amounts and codes entered, alterations made (both purposely or in error) to the spreadsheet's format or formulas, and corruption of the spreadsheet file itself, it is recommended that you carry out additional checks to verify the accuracy of the figures produced.

For assistance at any time with the use of Outnumber or any accounting issues or for advice please contact:

accounting@outsource.org.uk

www.outsource.org.uk

OUTNUMBER Bank & Cash spreadsheet for small Voluntary & Community groups © Copyright Outsource VCSE Support (CIC) 2016

Enter the name of your group: York Literature Festival

Enter your Charity number 1165936

Enter your year-end date: 31/05/23

Needs to be entered as DD/MM/YY

YOUR FUNDS YOUR FUNDS YOUR FUNDS YOUR FUNDS YOUR FUNDS
Funds U/
D/ R
Code Current Year
Amount
Previous Year
Amount
General funds U A £ 24,845.79 £ 17,291.50
BG Marketing B £ - £ -
Enter description C £ - £ -
Enter description D £ - £ -
Enter description E £ - £ -
Enter description F £ - £ -
Enter description G £ - £ -
Enter description H £ - £ -
Enter description I £ - £ -
Enter description J £ - £ -
Enter description K £ - £ -
Enter description L £ - £ -
Total £ 24,845.79 £ 17,291.50
Completion Guidance
Enter the names of any designated or restricted funds in Column B
Enter the names of any new funds for the current year in column B
Enter U for Unrestricted funds or D for Designated funds or R for Restricted funds in Column H
Enter the balance brought forward from the previous year in Column K
The current year balance on each fund updates automatically once you complete your receipts and payments
www.outsource.org.uk
For assistance at any time with the use of Outnumber or any accounting issues or advice please contact:
accounting@outsource.org.uk

NAME York Literature Festival

Your Bank Balances

Bank Accounts
Account No.
Bank Accounts
Account No.
Current Year
Amount
Amount
Previous
Year
Main Account £ 24,685.79 £ 17,222.50
Paypal £ 1.00 £ 1.00
Old account £ - £ -
Enter description £ - £ -
Enter description £ - £ -
Enter description £ - £ -
Enter description £ - £ -
Total £ 24,686.79 £ 17,223.50
Petty Cash
Petty Cash balance £ 159.00 £40.00
Completion Guidance
Enter the names of each account held in column B
Enter the account numbers of each account held in column F
Enter the current year balances from the bank statements in column K
Enter the previous year bank balances from the bank statements in column L

If you have petty cash, enter the amount of cash you had in your petty cash tin at the end of the financial year and beginning of the year in columns K and L respectively.

www.outsource.org.uk

For assistance at any time with the use of Outnumber or any accounting issues or advice please contact:

accounting@outsource.org.uk

NAME York Literature Festival

Your O enin Reconciliation p g

If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below: If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below: If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below: If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below: If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below: If you had any unpresented Deposits(Receipts) at the end of the lastfinancialyear enter deails below:
Date Details Pay In Ref: Amount Rec.
Cash sales - Henry £ 28.00 Y
£ - N
£ - N
£ - N
£ - N
Total: £ 28.00
If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below: If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below: If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below: If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below: If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below: If you had any unpresented Cheques(Payments) at the end of the lastfinancialyear enter deails below:
Date Details Cheque No: Amount Rec.
£ - N
£ - N
£ - Y
£ - Y
£ - Y
£ - Y
£ - Y
£ - Y
£ - N
£ - N
Total: £ -
Reconciled Bank Balances £ 17,251.50
Based on the above information this is the total funds
amount brought forward at the start of the fnancial year
£ 17,291.50

Based on the above information this is the total funds £ 17,291.50 amount brought forward at the start of the financial year Does the amount above agree to your funds brought forward Yes from the previous year

Once the funds amount agrees move onto the CODES SET UP page

For assistance at any time with the use of Outnumber or any accounting issues or advice please contact: accounting@outsource.org.uk

NAME

York Literature Festival

Enter descriptions below for the different types of Receipts & Payments your organisation has

Receipts Code Payments Code
Gross Revenue from Events 01
Artists' Fees 01
Poetry Competition Receipts ~~02~~
Artists travel ~~02~~
Sponsorship ~~03~~
Artists accommodation ~~03~~
Grants ~~04~~
Venue costs ~~04~~
Book Sales Commission ~~05~~
Other event costs ~~05~~
AC Finalpayment ~~06~~
Poetry Competition Fees and Prizes ~~06~~
Donations ~~07~~

Admin assistant
~~07~~
Enter Description ~~08~~
Festival Marketing Costs ~~08~~
Enter Description ~~09~~
Publicity/PR Costs
~~09~~
Enter Description 10

Insurances
10
Enter Description ~~11~~
Visit York Membership ~~11~~
Enter Description ~~12~~

Website & IT Charges
~~12~~
Enter Description ~~13~~

Admin Charges
~~13~~
Enter Description ~~14~~

IE Fee
~~14~~
Enter Description ~~15~~ Training ~~15~~
Annual Report ~~16~~

Donations
~~17~~
Bank charges ~~18~~
Enter Description ~~19~~
Book sales contra ~~20~~
Enter Description ~~21~~
Enter Description ~~22~~
Enter Description ~~23~~
Enter Description ~~24~~
Enter Description ~~25~~
Enter Description ~~26~~
Enter Description ~~27~~
Receipts Code Payments Code
Gross Revenue from Events 01
Artists' Fees 01
Poetry Competition Receipts ~~02~~
Artists travel ~~02~~
Sponsorship ~~03~~
Artists accommodation ~~03~~
Grants ~~04~~
Venue costs ~~04~~
Book Sales Commission ~~05~~
Other event costs ~~05~~
AC Finalpayment ~~06~~
Poetry Competition Fees and Prizes ~~06~~
Donations ~~07~~

Admin assistant
~~07~~
Enter Description ~~08~~
Festival Marketing Costs ~~08~~
Enter Description ~~09~~
Publicity/PR Costs
~~09~~
Enter Description 10

Insurances
10
Enter Description ~~11~~
Visit York Membership ~~11~~
Enter Description ~~12~~

Website & IT Charges
~~12~~
Enter Description ~~13~~

Admin Charges
~~13~~
Enter Description ~~14~~

IE Fee
~~14~~
Enter Description ~~15~~ Training ~~15~~
Annual Report ~~16~~

Donations
~~17~~
Bank charges ~~18~~
Enter Description ~~19~~
Book sales contra ~~20~~
Enter Description ~~21~~
Enter Description ~~22~~
Enter Description ~~23~~
Enter Description ~~24~~
Enter Description ~~25~~
Enter Description ~~26~~
Enter Description ~~27~~

~~28~~ Enter Description ~~29~~ Enter Description Cash Drawn from Bank for Petty Cash ~~30~~

Bank Receipts For Financial Year Endin : g 31/05/2023

**Mth ** Date Detail Fund/Code
e.g. (A01)
6 30/06/22 YSJU A03
3 21/03/23 Four Poets A01
3 21/03/23 Leo books
3 21/03/23 Oz books
3 21/03/23 Shash books
3 21/03/23 Cash - tickets
3 21/03/23 Cash - book
3 21/03/23 Book commission A05
3 22/03/23 PP Arnold A01
3 22/03/23 LucyO'Brien A01
3 24/03/23 The Crescent A01
4 11/04/23 Little Apple book commission A05
4 27/04/23 Fox Lane Books A05
5 05/05/23 YTR A01
5 31/05/23 Stu Herrigan - York Foodbank A01
12 31/05/23 Tessa Dunlop A01
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

Total
£ 24,773.24
Amount Bank
**Y/N **
£ 13,000.00 Y Includes payment of £250 for AV hire in payments
£ 19.00 Y
£ 36.00 C
£ 27.00 C
£ 9.00 C
Y
Y
£ 7.00 Y
£ 55.00 Y
£ 20.00 Y
£ 1,315.00 Y
£ 393.44 Y
£ 270.00 Y
£ 10,001.20 Y
-£ 185.80 C
-£ 193.60 C
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
£ - N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N
N

N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N

N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N

N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N

~~Cheques & Bank Payments~~ For Financial Year Ending: ~~31/05/2023~~

Mth Date Invoice
No:
Detail Fund/Code
e.g. (A01)
6 16/06/22 23001 Mailchimp A09
7 18/07/22 23002 Mailchimp A09
8 16/08/22 23003 Mailchimp A09
9 16/09/22 23004 Mailchimp A09
10 17/10/22 23005 Mailchimp A09
11 17/11/22 23007 Mailchimp A09
12 16/12/22 23009 Mailchimp A09
1 16/01/23 23011 Mailchimp A09
1 31/01/23 23014 Grafk A08
2 07/02/23 23016 Press Green brochure A08
2 16/02/23 23017 Mailchimp A09
3 16/03/23 23020 Mailchimp A09
3 21/03/23 23022 Press Green banners A09
4 16/04/23 23046 Mailchimp A09
5 16/05/23 23062 Mailchimp A09

~~Total £ 17,337.95~~

Amount Bank
**Y/N **
£ 40.47 Y
£ 40.97 Y
£ 39.82 Y
£ 41.97 Y
£ 43.21 Y
£ 41.15 Y
£ 39.04 Y
£ 46.42 Y
£ 599.99 Y
£ 1,326.56 Y
£ 46.54 Y
£ 46.47 Y
£ 864.00 Y
£ 45.48 Y
£ 45.32 Y

~~Pett Cash Pa ments y y For Financial Year Endin : g 31/05/2023~~

Mth Date Receipt
No:
Detail
Fund/Code
e.g. (A01)
5 31/05/23 Ticket sales A20
5 31/05/23 Ticket sales A20
5 31/05/23 Angela -taxis A13
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12

~~Total -£ 119.00~~

Amount -£ 134.00 -£ 10.00 £ 25.00 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -

OUTNUMBER

York Literature Festival

Your Bank Reconciliation ~~Financial Year Ending: 31/05/2023~~

~~Financial Year Ending:~~ ~~Financial Year Ending:~~ ~~31/05/2023~~ ~~31/05/2023~~
BANK ACCOUNT BALANCES FOR CURRENT FINANCIAL YEAR
Opening Bank Balance at the start of the current financial year: £ 17,251.50
Plus the total amount of Receipts paid in (from Receipts page): £ 24,773.24
Less the total amount of Payments paid out (from Payments page): £ 17,337.95
Once all transactions have cleared the closing bank balance would be: £ 24,686.79
BANK RECONCILLIATION
CURRENT BANK ACCOUNT statement BALANCE: £ 24,685.79
SAVINGS BANK ACCOUNT statement balance: £ 1.00
Plus value of unpresented Deposits (Receipts) from current financial year: £ -
Less value of unpresented Cheques (Payments) from current financial year: £ -
Plus any unpresented Deposits (Receipts) from previous financial year: £ -
Less any unpresented Cheques (Payments) from previous financial year: £ -
Once all transactions have cleared the closing bank balance would be: £ 24,686.79
UNRECONCILED AMOUNT(This will be ZERO when everything balances):
£ -
CHECK 'SUMMARY' SHEET CHECK 'SUMMARY BY FUND' SHEET
OPENING BALANCE AGREES? YES OPENING BALANCE AGREES? YES
CLOSING BALANCE AGREES? YES CLOSING BALANCE AGREES? YES
~~Petty Cash Balances~~ ~~CHECK 'SUMMARY BY MONTH' SHEET~~
OPENING BALANCE AS SUMMARY? £ 40.00 OPENING BALANCE AGREES? YES
CLOSING BALANCE AS SUMMARY? £159.00 CLOSING BALANCE AGREES? YES

~~Summary of Receipts & Payments~~

York Literature Festival For eriod to: p ~~###~~

Receipts Bank Petty Cash Total
Gross Revenue from Events £ 11,030.80 £ - £ 11,030.80
PoetryCompetition Receipts £ - £ - £ -
Sponsorship £ 13,000.00 £ - £ 13,000.00
Grants £ - £ - £ -
Book Sales Commission £ 670.44 £ - £ 670.44
AC Finalpayment £ - £ - £ -
£ 24,701.24 £ - £ 24,701.24
Payments Bank Petty Cash Total
Artists' Fees £ 5,391.40 £ - £ 5,391.40
Artists travel £ 902.73 £ - £ 902.73
Artists accommodation £ 1,060.00 £ - £ 1,060.00
Venue costs £ 366.40 £ - £ 366.40
Other event costs £ - £ - £ -
PoetryCompetition Fees and Prizes £ - £ - £ -
Admin assistant £ 5,000.00 £ - £ 5,000.00
Festival MarketingCosts £ 1,926.55 £ - £ 1,926.55
Publicity/PR Costs £ 1,380.86 £ - £ 1,380.86
Insurances £ - £ - £ -
Visit York Membership £ - £ - £ -
Website & IT Charges £ 1,234.97 £ - £ 1,234.97
Admin Charges £ - £ 25.00 £ 25.00
IE Fee £ - £ - £ -
Donations £ - £ - £ -
Bank charges £ 3.04 £ - £ 3.04
Cash Drawn from Bank for PettyCash £ - £ - £ -
£ 17,265.95 -£ 119.00 £ 17,146.95
Current Surplus(Deficit) £ 7,435.29 £ 119.00 £ 7,554.29
Funds Brought Forward £ 17,251.50 £ 40.00 £ 17,291.50
Funds Carried Forward £ 24,686.79 £ 159.00 £ 24,845.79

York Literature Festival Summar b Fund y y

For eriod to: p

###

Receipts **General funds ** **BG Marketing ** **Enter description ** **Enter description ** **Enter description ** **Enter description ** Enter description
Gross Revenue from Events £ 11,030.80 £ - £ - £ - £ - £ - £ -
PoetryCompetition Receipts £ - £ - £ - £ - £ - £ - £ -
Sponsorship £ 13,000.00 £ - £ - £ - £ - £ - £ -
Grants £ - £ - £ - £ - £ - £ - £ -
Book Sales Commission £ 670.44 £ - £ - £ - £ - £ - £ -
AC Finalpayment £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
£ 24,701.24 £ - £ - £ - £ - £ - £ -
Payments **General funds ** **BG Marketing ** **Enter description ** **Enter description ** **Enter description ** **Enter description ** Enter description
Artists' Fees £ 5,391.40 £ - £ - £ - £ - £ - £ -
Artists travel £ 902.73 £ - £ - £ - £ - £ - £ -
Artists accommodation £ 1,060.00 £ - £ - £ - £ - £ - £ -
Venue costs £ 366.40 £ - £ - £ - £ - £ - £ -
Other event costs £ - £ - £ - £ - £ - £ - £ -
PoetryCompetition Fees and Prizes £ - £ - £ - £ - £ - £ - £ -
Admin assistant £ 5,000.00 £ - £ - £ - £ - £ - £ -
Festival MarketingCosts £ 1,926.55 £ - £ - £ - £ - £ - £ -
Publicity/PR Costs £ 1,380.86 £ - £ - £ - £ - £ - £ -
Insurances £ - £ - £ - £ - £ - £ - £ -
Visit York Membership £ - £ - £ - £ - £ - £ - £ -
Website & IT Charges £ 1,234.97 £ - £ - £ - £ - £ - £ -
Admin Charges £ 25.00 £ - £ - £ - £ - £ - £ -
IE Fee £ - £ - £ - £ - £ - £ - £ -
Training £ - £ - £ - £ - £ - £ - £ -
Annual Report £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ -
Bank charges £ 3.04 £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Book sales contra -£ 144.00 £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ -
£ 17,146.95 £ - £ - £ - £ - £ - £ -
Current Surplus(Defcit) £ 7,554.29 £ - £ - £ - £ - £ - £ -
Funds Brought Forward £ 17,291.50 £ - £ - £ - £ - £ - £ -
Funds Carried Forward £ 24,845.79 £ - £ - £ - £ - £ - £ -
**Enter description ** **Enter description ** **Enter description ** **Enter description ** Enter description Total
£ - £ - £ - £ - £ - £ 11,030.80
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ 13,000.00
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ 670.44
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ 24,701.24
**Enter description ** **Enter description ** **Enter description ** **Enter description ** Enter description Total
£ - £ - £ - £ - £ - £ 5,391.40
£ - £ - £ - £ - £ - £ 902.73
£ - £ - £ - £ - £ - £ 1,060.00
£ - £ - £ - £ - £ - £ 366.40
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ 5,000.00
£ - £ - £ - £ - £ - £ 1,926.55
£ - £ - £ - £ - £ - £ 1,380.86
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ 1,234.97
£ - £ - £ - £ - £ - £ 25.00
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 3.04 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - -£ 144.00 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 17,146.95 £ - £ - £ - £ - £ - £ 7,554.29 £ - £ - £ - £ - £ - £ 17,291.50 £ - £ - £ - £ - £ - £ 24,845.79

Summar B Month y y

Year Endin : g

Month Ref 6 7 8 9 10 11 12 1
Income Jun Jul Aug Sep Oct Nov Dec Jan
Gross Revenue from Events £ - £ - £ - £ - £ - £ - -£ 193.60 £ -
PoetryCompetition Receipts £ - £ - £ - £ - £ - £ - £ - £ -
Sponsorship £ 13,000.00 £ - £ - £ - £ - £ - £ - £ -
Grants £ - £ - £ - £ - £ - £ - £ - £ -
Book Sales Commission £ - £ - £ - £ - £ - £ - £ - £ -
AC Finalpayment £ - £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
£ 13,000 £ - £ - £ - £ - £ - -£ 194 £ -
~~Expenditure~~ Jun Jul Aug Sep Oct Nov Dec Jan
Artists' Fees £ - £ - £ - £ - £ - £ - £ - £ -
Artists travel £ - £ - £ - £ - £ - £ - £ - £ -
Artists accommodation £ - £ - £ - £ - £ - £ - £ - £ -
Venue costs £ - £ - £ - £ - £ - £ - £ - £ -
Other event costs £ - £ - £ - £ - £ - £ - £ - £ -
PoetryCompetition Fees and Prizes £ - £ - £ - £ - £ - £ - £ - £ -
Admin assistant £ - £ - £ - £ - £ - £ - £ 800.00 £ 1,600.00
Festival MarketingCosts £ - £ - £ - £ - £ - £ - £ - £ 599.99
Publicity/PR Costs £ 40.47 £ 40.97 £ 39.82 £ 41.97 £ 43.21 £ 41.15 £ 39.04 £ 46.42
Insurances £ - £ - £ - £ - £ - £ - £ - £ -
Visit York Membership £ - £ - £ - £ - £ - £ - £ - £ -
Website & IT Charges £ - £ - £ - £ - £ - £ 35.00 £ - £ 1,199.97
Admin Charges £ - £ - £ - £ - £ - £ - £ - £ -
IE Fee £ - £ - £ - £ - £ - £ - £ - £ -
Training £ - £ - £ - £ - £ - £ - £ - £ -
Annual Report £ - £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ - £ -
Bank charges £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Book sales contra £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ - £ - £ -
£ 40 £ 41 £ 40 £ 42 £ 43 £ 76 £ 839 £ 3,446
Funds Bal B/Fwd
£ 17,292
Funds Bal C/Fwd £ 30,251 £ 30,210 £ 30,170 £ 30,128 £ 30,085 £ 30,009 £ 28,976 £ 25,530

31/05/2023

2 3 4 5
Feb Mar Apr May TOTAL
£ - £ 1,409.00 £ - £ 9,815.40 £ 11,031
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ 13,000
£ - £ - £ - £ - £ -
£ - £ 7.00 £ 663.44 £ - £ 670
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ 1,416 £ 663 £ 9,815 £ 24,701
Feb Mar Apr May TOTAL
£ - £ 3,495.00 £ 1,130.00 £ 766.40 £ 5,391
£ - £ 631.20 £ 271.53 £ - £ 903
£ - £ 265.00 £ 955.00 -£ 160.00 £ 1,060
£ - £ 100.00 £ 266.40 £ - £ 366
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ 800.00 £ 800.00 £ - £ 1,000.00 £ 5,000
£ 1,326.56 £ - £ - £ - £ 1,927
£ 46.54 £ 910.47 £ 45.48 £ 45.32 £ 1,381
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ 1,235
£ - £ - £ - £ 25.00 £ 25
£ - £ - £ - £ - £ -
£ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 3.04 £ - £ - £ 3 £ - £ - £ - £ - £ - £ - £ - £ - -£ 144.00 -£ 144 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 2,173 £ 6,205 £ 2,668 £ 1,533 £ 17,147 Surplus (Deficit) on Year £ 7,554 £ 23,357 £ 18,568 £ 16,563 £ 24,846

Cumulative by Month Year E

Income Jun Jul Aug Sep Oct Nov
Gross Revenue from Events £ - £ - £ - £ - £ - £ -
Poetry Competition Receipts £ - £ - £ - £ - £ - £ -
Sponsorship £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00
Grants £ - £ - £ - £ - £ - £ -
Book Sales Commission £ - £ - £ - £ - £ - £ -
AC Finalpayment £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
£ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000
Expenditure Jun Jul Aug Sep Oct Nov
Artists' Fees £ - £ - £ - £ - £ - £ -
Artists travel £ - £ - £ - £ - £ - £ -
Artists accommodation £ - £ - £ - £ - £ - £ -
Venue costs £ - £ - £ - £ - £ - £ -
Other event costs £ - £ - £ - £ - £ - £ -
Poetry Competition Fees and Prizes £ - £ - £ - £ - £ - £ -
Admin assistant £ - £ - £ - £ - £ - £ -
Festival Marketing Costs £ - £ - £ - £ - £ - £ -
Publicity/PR Costs £ 40.47 £ 81.44 £ 121.26 £ 163.23 £ 206.44 £ 247.59
Insurances £ - £ - £ - £ - £ - £ -
Visit York Membership £ - £ - £ - £ - £ - £ -
Website & IT Charges £ - £ - £ - £ - £ - £ 35.00
Admin Charges £ - £ - £ - £ - £ - £ -
IE Fee £ - £ - £ - £ - £ - £ -
Training £ - £ - £ - £ - £ - £ -
Annual Report £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ -
Bank charges £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Book sales contra £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
Enter Description £ - £ - £ - £ - £ - £ -
£ 40 £ 81 £ 121 £ 163 £ 206 £ 283

31/05/2023

Endin : g

Dec Jan Feb Mar Apr May TOTAL
-£ 193.60 -£ 193.60 -£ 193.60 £ 1,215.40 £ 1,215.40 £ 11,030.80 £ 12,881
£ - £ - £ - £ - £ - £ - £ -
£ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 13,000.00 £ 156,000
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ 7.00 £ 670.44 £ 670.44 £ 1,348
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ 12,806 £ 12,806 £ 12,806 £ 14,222 £ 14,886 £ 24,701 £ 170,229
Dec Jan Feb Mar Apr May TOTAL
£ - £ - £ - £ 3,495.00 £ 4,625.00 £ 5,391.40 £ 13,511
£ - £ - £ - £ 631.20 £ 902.73 £ 902.73 £ 2,437
£ - £ - £ - £ 265.00 £ 1,220.00 £ 1,060.00 £ 2,545
£ - £ - £ - £ 100.00 £ 366.40 £ 366.40 £ 833
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ 800.00 £ 2,400.00 £ 3,200.00 £ 4,000.00 £ 4,000.00 £ 5,000.00 £ 19,400
£ - £ 599.99 £ 1,926.55 £ 1,926.55 £ 1,926.55 £ 1,926.55 £ 8,306
£ 286.63 £ 333.05 £ 379.59 £ 1,290.06 £ 1,335.54 £ 1,380.86 £ 5,866
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -
£ 35.00 £ 1,234.97 £ 1,234.97 £ 1,234.97 £ 1,234.97 £ 1,234.97 £ 6,245
£ - £ - £ - £ - £ - £ 25.00 £ 25
£ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ - £ - £ -

£ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 3.04 £ 3.04 £ 3.04 £ 9 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - -£ 144.00 -£ 144 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 1,122 £ 4,568 £ 6,741 £ 12,946 £ 15,614 £ 17,147 £ 59,033

Budget & Cashfow Budget & Cashfow Year Ending: Year Ending: Year Ending: Year Ending: 31/05/2023 31/05/2023 31/05/2023 31/05/2023 31/05/2023 31/05/2023 Cumulative Budget Year Ending: Year Ending: Year Ending: Year Ending: 31/05/2023 31/05/2023 31/05/2023 31/05/2023 31/05/2023 31/05/2023
Income Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May TOTAL Income Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May TOTAL
Gross Revenue from Events £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 15,000 £ - £ 15,000 Gross Revenue from Events £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 15,000 £ 15,000 £ 15,000
PoetryCompetition Receipts £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Poetry Competition Receipts £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Sponsorship £ - £ - £ - £ - £ 13,000 £ - £ - £ - £ - £ - £ - £ - £ 13,000 Sponsorship £ - £ - £ - £ - £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000
Grants £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Grants £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Book Sales Commission £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 500 £ - £ 500 Book Sales Commission £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 500 £ 500 £ 500
AC Finalpayment £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - AC Finalpayment £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Donations £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
£ - £ - £ - £ - £ 13,000 £ - £ - £ - £ - £ - £ 15,500 £ - £ 28,500 £ - £ - £ - £ - £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 13,000 £ 28,500 £ 28,500 £ 28,500
Expenditure Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May TOTAL Expenditure Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May TOTAL
Artists' Fees £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 8,050 £ - £ 8,050 Artists' Fees £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 8,050 £ 8,050 £ 8,050
Artists travel £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 980 £ - £ 980 Artists travel £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 980 £ 980 £ 980
Artists accommodation £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 900 £ - £ 900 Artists accommodation £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 900 £ 900 £ 900
Venue costs £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 950 £ - £ 950 Venue costs £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 950 £ 950 £ 950
Other event costs £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Other event costs £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
PoetryCompetition Fees and Prizes £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Poetry Competition Fees and Prizes £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Admin assistant £ - £ - £ - £ - £ - £ 800 £ 800 £ 800 £ 800 £ 800 £ 1,000 £ - £ 5,000 Admin assistant £ - £ - £ - £ - £ - £ 800 £ 1,600 £ 2,400 £ 3,200 £ 4,000 £ 5,000 £ 5,000 £ 5,000
Festival MarketingCosts £ - £ - £ - £ 500 £ - £ - £ - £ - £ 2,000 £ 3,000 £ 400 £ - £ 5,900 Festival Marketing Costs £ - £ - £ - £ 500 £ 500 £ 500 £ 500 £ 500 £ 2,500 £ 5,500 £ 5,900 £ 5,900 £ 5,900
Publicity/PR Costs £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 40 £ 480 Publicity/PR Costs £ 40 £ 80 £ 120 £ 160 £ 200 £ 240 £ 280 £ 320 £ 360 £ 400 £ 440 £ 480 £ 480
Insurances £ - £ - £ - £ - £ - £ - £ - £ - £ 450 £ - £ - £ - £ 450 Insurances £ - £ - £ - £ - £ - £ - £ - £ - £ 450 £ 450 £ 450 £ 450 £ 450
Visit York Membership £ - £ - £ 400 £ - £ - £ - £ - £ - £ - £ - £ - £ - £ 400 Visit York Membership £ - £ - £ 400 £ 400 £ 400 £ 400 £ 400 £ 400 £ 400 £ 400 £ 400 £ 400 £ 400
Website & IT Charges £ - £ - £ - £ - £ - £ - £ 425 £ 800 £ - £ - £ - £ - £ 1,225 Website & IT Charges £ - £ - £ - £ - £ - £ - £ 425 £ 1,225 £ 1,225 £ 1,225 £ 1,225 £ 1,225 £ 1,225
Admin Charges £ - £ - £ 25 £ - £ - £ 25 £ - £ - £ 50 £ - £ - £ 50 £ 150 Admin Charges £ - £ - £ 25 £ 25 £ 25 £ 50 £ 50 £ 50 £ 100 £ 100 £ 100 £ 150 £ 150
IE Fee £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - IE Fee £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Training £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Training £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Annual Report £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Annual Report £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
Donations £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - Donations £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ - £ -
£ 40 £ 40 £ 465 £ 540 £ 40 £ 865 £ 1,265 £ 1,640 £ 3,340 £ 3,840 £ 12,320 £ 90 £ 24,485 £ 40 £ 80 £ 545 £ 1,085 £ 1,125 £ 1,990 £ 3,255 £ 4,895 £ 8,235 £ 12,075 £ 24,395 £ 24,485 £ 24,485
Surplus (Defcit) on Year £ 4,015
Funds Bal B/Fwd £ 17,292
Funds Bal C/Fwd £ 17,252 £ 17,212 £ 16,747 £ 16,207 £ 29,167 £ 28,302 £ 27,037 £ 25,397 £ 22,057 £ 18,217 £ 21,397 £ 21,307

~~Actual vs B udget~~

~~Year~~

~~Actual vs Budget~~ ~~Yea~~ ~~Yea~~
~~Month Ref~~ Feb
Income Actual Ytd Budget Ytd Variance Ytd
Gross Revenue from Events -£ 193.60 £ - -£ 193.60
Poetry Competition Receipts £ - £ - £ -
Sponsorship £ 13,000.00 £ 13,000.00 £ -
Grants £ - £ - £ -
Book Sales Commission £ - £ - £ -
AC Finalpayment £ - £ - £ -
Donations £ - £ - £ -
£ 12,806 £ 13,000 -£ 193.60
Expenditure Actual Ytd Budget Ytd Variance Ytd
Artists' Fees £ - £ - £ -
Artists travel £ - £ - £ -
Artists accommodation £ - £ - £ -
Venue costs £ - £ - £ -
Other event costs £ - £ - £ -
Poetry Competition Fees and Prizes £ - £ - £ -
Admin assistant £ 3,200.00 £ 3,200.00 £ -
Festival Marketing Costs £ 1,926.55 £ 2,500.00 -£ 573.45
Publicity/PR Costs £ 379.59 £ 360.00 £ 19.59
Insurances £ - £ 450.00 -£ 450.00
Visit York Membership £ - £ 400.00 -£ 400.00
Website & IT Charges £ 1,234.97 £ 1,225.00 £ 9.97
Admin Charges £ - £ 100.00 -£ 100.00
IE Fee £ - £ - £ -
Training £ - £ - £ -
Annual Report £ - £ - £ -
Donations £ - £ - £ -
Book sales contra £ - £ - £ -
£ 6,741 £ 8,235 -£ 1,493.89

~~r Ending: 31/05/2023~~

Budget Yr Balance Budget
£ 15,000.00 £ 15,193.60
£ - £ -
£ 13,000.00 £ -
£ - £ -
£ 500.00 £ 500.00
£ - £ -
£ - £ -
£ 28,500 £ 15,693.60
Budget Yr Balance Budget
£ 8,050.00 £ 8,050.00
£ 980.00 £ 980.00
£ 900.00 £ 900.00
£ 950.00 £ 950.00
£ - £ -
£ - £ -
£ 5,000.00 £ 1,800.00
£ 5,900.00 £ 3,973.45
£ 480.00 £ 100.41
£ 450.00 £ 450.00
£ 400.00 £ 400.00
£ 1,225.00 -£ 9.97
£ 150.00 £ 150.00
£ - £ -
£ - £ -
£ - £ -
£ - £ -
£ - £ -
£ 24,485 £ 17,743.89