50-51 / 99
Date:
07/09/2017
Quorn Grange Day Nursery Ltd
Page:
1
Time:
10:25:49
Profit and Loss (Monthly Breakdown)
From:
Month 1, January 2017
To:
Month 8, August 2017
Chart of Accounts:
Detailed Accounts
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Totals
Sales
Nursery Fee Income
20,617.97
20,621.33
20,624.11
22,889.55 25,463.47 25,174.00 26,305.23 29,452.79 191,148.45
Event Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362.69
362.69
20,624.11 20,621.33 20,617.97 22,889.55 25,463.47 25,174.00 26,305.23 29,815.48 191,511.14
Purchases
Interco-Nursery
Meals
2,356.07
1,630.00
1,548.75
2,092.59 3,187.52 1,711.00 2,382.36 2,206.70 17,114.99
Food Purchases
third party
392.57
255.96
375.04
483.13
411.18
303.85
397.03
297.09 2,915.85
Food Supplies
29.65
65.77
103.49
106.96
0.00
0.00
0.00
0.00
305.87
2,027.28 1,951.73 2,778.29 2,682.68 3,598.70 2,014.85 2,779.39 2,503.79 20,336.71
Direct Expenses
Wages & Salaries
13,150.94
14,614.86
14,760.23
15,362.44 14,354.64 14,361.25 14,486.13 12,482.63 113,573.12
Employers Pension
247.06
283.10
331.42
255.93
225.87
227.77
227.77
224.06 2,022.98
Uniforms
0.00
0.00
0.00
46.27
0.00
134.46
0.00
0.00
180.73
Sessional Pay
0.00
0.00
0.00
39.65
0.00
0.00
0.00
0.00
39.65
15,091.65 14,897.96 13,398.00 15,704.29 14,580.51 14,723.48 14,713.90 12,706.69 115,816.48
Gross
Profit/(Loss)
3,505.18 3,771.64 4,441.68 4,502.58 7,284.26 8,435.67 8,811.94 14,605.00 55,357.95
Overheads
Cleaning & Laundry
114.63
126.10
0.00
121.18
103.44
287.78
233.70
0.00
986.83
Advertising &
Marketing
17.60
22.00
0.00
13.20
0.00
30.00
13.80
13.80
110.40
Stationery
908.57
392.46
440.81
387.22
489.96
383.25
287.92
143.76 3,433.95
Postage
3.84
0.00
0.00
8.34
8.34
0.00
8.34
8.34
37.20