WOOTTON PRE-SCHOOL PLAYGROUP
Annual Report 2023 / 2024
We made a profit of £6,287.52 this year, and added to our reserves which now stand at £112,171.33 with £28,970.00 in the contingency fund and £83,201.33 of working reserves.
We awarded all staff a 10% increase in wages in April – in line with the national increase in minimum wage which increased to £11.44 per hour. This has an annual cost to us of approximately £8,000. In addition, we had a cost of approximately £2000 covering Julie’s absence whilst she was looking after her parents.
We had no changes to staffing this year. Both Kayleigh and Nicola began their level 3 childcare qualifications in September.
We started the year with an unusually high level of children as we had over 20 returning from the previous year – this had a positive impact on our profit for the Autumn term and we were full from January 2024.
We were able to organise 2 trips this year, the first to Mini Meadows for the Christmas Experience which the children loved and our summer trip to Mini Meadows. Pre-school subsidised both trips at a cost of just over £650 – but these outings are loved by both children and their parents and are an important part of our year.
We were lucky to be awarded a further £500 from the Parish Council Charitable Fund – this was spent on replacing some of old bikes and scooters.
We would like to say thank you to all our parents for supporting us in our numerous fundraising activities during the year, we raised just over £800 on Christmas Tea Towels, Easter activities, cook books, the spring fayre and 2 raffles. The raffles were particularly successful this year, raising £364 in total.
Finally, we thank the committee for their support over the past year with their help at fundraising events and parties and we look forward to a busy year again.
FINAL 2023 2024
| Proft & Loss Income: Funding Milk Refund Other Income Summer Trip/Panto Fixed: Salaries Pensions Rent/Insurance Refreshments Milk Telephone Variable: Playgroup Purchases Staf Drinks etc Printing / Computer Costs Training Misc Expenses Maintenance Summer Trip/Panto Audit Fees/contingency Proft / Loss |
ACT ACT ACT ACT LY 14 wks 14 wks 12 wks 12 wks Autumn Autumn Spring Spring 41965.28 31950.59 36770.28 34947.25 0.00 73.15 0.00 2947.74 3407.72 885.84 1137.71 44913.02 35431.46 37656.12 36084.96 30623.52 27102.99# 21963.12 20688.23 334.37 306.18 226.28 210.25 3489.38 3399.38 3936.23 3885.28 130.95 177.81 262.87 0.00 44.70 73.15 72.50 0.00 10.00 10.00 10.00 0.00 34632.92 31069.51 26471.00 24783.76 1167.59 1854.34 1142.06 499.65 262.98 166.10 106.10 527.18 480.96 792.74 236.01 322.43 126.00 -60.00 3388.90 234.94 285.98 1025.69 348.00 263.00 50.00 303.00 5911.43 3174.12 1820.15 2617.95 4368.67 1187.83 9364.97 8683.25 |
ACT ACT LY 13 wks 13 wks Summer Summer 42438.43 38059.14 206.55 166.00 2095.95 1210.74 294.00 44740.93 39729.88 43511.62 35366.50 494.02 345.51 3079.88 2994.38 315.59 430.42 95.15 168.35 10.00 0.00 47506.26 39305.16 1063.88 1237.97 388.21 552.09 613.79 545.70 252.00 5852.00 780.99 84.06 117.41 343.51 709.50 1121.00 -528.00 4680.79 8453.32 -7446.12 -8028.60 |
ACT TY 121173.99 206.55 5929.53 127310.07 96098.26 1054.67 10505.49 709.41 212.35 30.00 108610.18 3373.53 757.29 1330.76 252.00 4455.87 465.41 656.51 1121.00 12412.37 6287.52 |
TOTAL TY 104956.98 239.15 5756.17 294.00 |
|---|---|---|---|---|
| 111246.30 83157.72 861.94 10279.04 608.23 241.50 10.00 |
||||
| 95158.43 3591.96 1245.37 1660.87 5918.00 1344.69 0.00 1012.50 -528.00 |
||||
| 14245.39 | ||||
| 1842.48 |
Page 1
COPV foL TJ 109R 1:02:56 lj AW 2024 E-Leaming Fur¥JiThJ Parents Fees Milk RefurKIs T Shirts Summer Trip 105,646.39 15.527.60 2(.55 105,646.39 15,527.60 2C6.55 798.(Kl 5,137.61 761.92 5,137.61 761.92 I28,11.07 I28,1(.07 3,373.53 212.35 4,455.87 757.29 1,454.51 3.373.53 212.35 4,455.87 757.29 1.454.51 Milk Staff Drinks / Committee Gifts SumnEr Trip 10253.55 10253.55 96.098.26 1.054.67 252.(X) 10,505.49 19.94 96..26 1,054.67 Pensi( ContributK TrainirKJ Rent & InsurarxE 103)5.49 19.94 1.310.82 1,310.82 709.41 709.41 465.41 621.Q) Malntena 621. 111.567.(D 111,567.00 Grnss Profft/(Loss): 6,287.52 6287.52 OJOO 6.287.52 6.287.52 ccJffiL < •zqJ, Ikno . %+cc(yJhJT6l+JT