OpenCharities

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

2023-08-31-accounts

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