| UNRESTRICTED | RESTRICTED | TOTAL | TOTAL | ||
|---|---|---|---|---|---|
| FUNDS | FUNDS | 2023 | 2022 | ||
| E | E | E | E | ||
| RECEIPTS | |||||
| Fees | 20,281 | 20,281 | 7,617 | ||
| Grants- nursery | education | 94,147 | 94,147 | 100,794 | |
| Grants- other | 12,898 | 12,898 | 9,406 | ||
| Dinner &snack | money | 7,064 | 7,064 | 4,934 | |
| Miscellaneous | 314 | 314 | 2,844 | ||
| Bank interest | 182 | 182 | 6 | ||
| 121,988 | 12,898 | 134,886 | 125,601 | ||
| PAYMENTS | |||||
| Salaries | 95,684 | 8,432 | 104,116 | 93,958 | |
| Staff pension | 3,509 | 3,509 | 2,919 | ||
| Staff meeting | 1,227 | 1,227 | |||
| Rent | 8,929 | 8,929 | 8,173 | ||
| Preschool lunches | 1,352 | 1,352 | 1,113 | ||
| Printing &.stationery |
783 | 32 | 815 | 735 | |
| Payroll fees | 531 | 531 | 533 | ||
| Telephone and |
internet | 708 | 708 | 678 | |
| Miscellaneous | 1,266 | 16 | 1,282 | 1,604 | |
| Subscriptions | 207 | 60 | 267 | 216 | |
| Registration | 188 | 188 | |||
| Equipment | 170 | 170 | 857 | ||
| Training | 974 | 974 | 787 | ||
| Advertising | 152 | 152 | 154 | ||
| Repairs and maintenance | 802 | 299 | 1,101 | 418 | |
| Accounts | 470 | 470 | 444 | ||
| Activities | 391 | 737 | 1,128 | 154 | |
| Insurance | 1,005 | 1,005 | 1,053 | ||
| Uniforms | 1,456 | ||||
| Bank Charges | 60 | 60 | 120 | 40 | |
| Cleaning | 1,432 | 1,432 | 1,265 | ||
| 119,840 | 9,636 | 129,476 | 116,557 | ||
| NET OF RECEIPTS / (PAYMENTS) | 2,148 | 3,262 | 5,410 | 9,044 | |
| Funds Brought | forward | 31,305 | 1,538 | 32,843 | 23,799 |
| CASH FUNDS THIS YEAR END | 33,453 | 4,800 | 38,253 | 32,843 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| Fund | Fund | 2023 | 2022 | ||
| E | E | E | E | ||
| CASH FUNDS | |||||
| Current account | 14,995 | 3,376 | 18,371 | 11,325 | |
| Grant account | 2,455 | 816 | 3,271 | 3,237 | |
| 33Day notice | account | 14,732 | 14,732 | 14,583 | |
| Fundraising account |
1,271 | 608 | 1,879 | 3,698 | |
| 33,453 | 4,800 | 38,253 | 32,843 | ||
| UABILITIES | |||||
| Independent | examination | 480 | 480 | 470 | |
| PAVE contributions | 279 | 279 | 712 | ||
| 759 | 759 | 1,182 |