John of Rallestan are Club - The Forum
Schoo! Lone, Rolfeston an Dove, Burton upon Trent, : Staffordshire BE29 940) Tel: 01283 247526 (Bedicated number with answer-phane)
----- Start of picture text -----
wed le (ty
cop me oer [=]
SE oF eri ii
wi fe focas
EL heat 2G
iat aka wy
----- End of picture text -----
TREASURERS REPORT
[Tam delighted to report that for the financial year ending 31° July 2022 the Club is bouncing back.
The figure for children attending is closer te pre-pandemic numbers and we were able to generate a turnover of £71,881.60. This is however sti much lower than the average of £765,836 for the 5-year period of 2015 - 2019.
With an overall surplus of £7,142.01 making a bank balance of £21,871,24.
Although an paper this is a very significant amount, we must always be aware of our future commitments tn particular te the school for rent and for staff wages.
Our staff aré employed on 4 casual basis and the club has been operating on reduced staff during the past 12 months which js reflected in the overall wage bill. However, the ratios of children te adults needs to be retained.
Fhe wage bills in the future are not likely to reduce considering the increase in the Statutory Living Wage each year.
IT have no doubt that the continued success of The Forum is due to the staff team and on a financial lével we should recagnise that they have been careful te net overspend on essential resources,
The recent downturn in children starting at John of Rolleston is also a consideration for our future financial plans, Less children in school will no doubt l@ad to less children using The Forum.
On behalf of the Forum Management Committee
Mrs Caratine Mills = tc . = riveree KGS Treasurer
Date £6" November 2027
noes nosePe,A or:Patt weeS |[MP] 1 it = reos7 rerwe aeoy salPT tp a aal i “i SeoMt taky || rsSy ain 1 ane = I o —a) = i ma i Gca oaoO cf iamf 2; mM OS ri i “4 Woe a 35 tu rE =pe = vis ¥ =o ==o2s2 c = Vo53 =Mogon ; fe 4, wo oc 8 ay zz SEERBoaE ze & + 2‘os LeUWA)=x mt oc= oWY a &: k— Pay ifce Fuee a BagmoodSe ateawe ty& =I i 58 = a “s - : i. tSa) ra) cs mS | od mb iL bi ut 4 o Ss. rt “3 “4d OQ 6 4 E ' wy cn Fy = == a = 5 in= ae Fa a40Po = a) n tr Ha a G — — <2 I ul Wr) rm a ct Dai = i 4 Cx : 4 zi: 5 Sy eu 3 : =: oFoe e. = oO ini _—im) Ke wis £Bo E : Pe : 2m F Eo br = re + a # : = fe > rt = F ae te rm re i Cc £ES ST = 5 Bee7 ¥rt hievi sw J eu 2 fie We ef 5 3rc ons ee = Hs Ou as ~~} i x A at Cy: = w= SS : = & 4 G3 8 PB + Th
| JIGHN | OF | ROLLESTON CARE CLUS | ROLLESTON CARE CLUS | ROLLESTON CARE CLUS | ROLLESTON CARE CLUS | - THE FORUM | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Statement ofIncomeand Expenditureforthe year: | Statemunt ofIncameandExpenditure | |||||||||||
| 4stAug 2021 - 3ist July | 2022 | (as of 31/07/2022} | for the year:2020 - 2021 |
|||||||||
| INCOME | Cash | Current ACcounE | Totals | INCOME | ||||||||
| Youchers | £ | - | o£ | a7 °85 57 | cy. 6ara7 | Vouchers | £25,559.56 | |||||
| On Ine | Degasizs | £ | r | eo | On sie Paypqacs | £15,033.28 | ||||||
| 4a1k Gescsite - Chagies | £ | - | © | AG.OG | : | 80.0 | Cece | £35.00 | ||||
| Cosual Seesons | z | 161.50 | £ | - | *F | iSi.50 | ese | Liga | ||||
| TOTALFEES | FEES | £ | ¥1,381,.60 | FormalFEES | £33,7301.52 | |||||||
| FMRC 185 Gren: | E | - | € | $44.22 | £ | 944.23 | ||||||
| Inverest | E | - | €£ | 2:7 | £ | 2oLF | aoe as Cran |
LF, G51. 5G | ||||
| Ais Pay | E | 22.05 | F | r | S205 | Mahmemacct intersst | £34 | |||||
| Tezal income | £ | 192.55 | £ | 72,666.54 | £72,3960,95 | Teal [entries | 645 O24 38 | |||||
| EXPENDITURE | Cash | Current Account | Total | FAPENDITORE | ||||||||
| Savn-tisnig | E | = | = | 1275.19 | £ | RA25.10 | 0 Advertiung | £2ag oa | ||||
| Bock Pelirirgar Fas | c | - | £ | han | o£ | 150.00 | Aese Ceamuer feo | £655.60 | ||||
| warding, Advi Slepat 05h | £ | : | ca | 2,602.70 | £ | 2614.00 | Cargivte: 4atrin Soocart cas, |
£2,489. 55 |
||||
| Cage! Lagaur | E | $45.05 | C | 405.25 | 2 | S00 22 | 24 55 | |||||
| CISL TZElS2 | E | ah | a! | 2,778.56 | of | 2.°05.35 | fsa anes |
f'5r,80 | ||||
| equ parent | f | aoo | o£ | IBO.IR | OE | AGD.27 | 0Saget | £G8,71 | ||||
| Iasurercs | z | - | i | 45.47 | o£ | esa | 0 Tsuseace | eae.79 | ||||
| Prager 25920 Poe |
c | 2 | £ | 16,000,000 | £ | IGG. | héese FOI. PI | Fe 00 0% | ||||
| - | £ | = | £ | £ | ieee £020 2922 |
ciB.Oe. cs | ||||||
| Movhty Acctack cee | £ | - | i | GElb | £ | SRG | 0 AtgoteteAcca: fee | yonFt | ||||
| 2ayra |
Ansnitistration | £ | - | E | A4a,d0 | 0 | OE | BOON | 0AyerAdmyagtragsa | |||
| Feoeos | Lc | - | E | 366.62 | 2 | 4656.42 | ensian | £4353,77 | ||||
| Sram ses 2 Sha ckeracce | £ | = | c | - | c | - | Srerruges & Mamrenance | £5,092,.03 | ||||
| Fong | f | - | £ | 41,22 | £ | $1.57 | 0 Brenig | £0.00 | ||||
| Ruliiraon | tee Vapbersnp Rena.a | £ | : | = | 197.80 | £ | 203.659 | Reegiragon Feeceemoecsty | £8505 | |||
| Stef? | Taint ° Légai tecuivemerts | E | £ | S427 | £ | 937.70 | Stuf Traorc:Lege: Redues: | faFe ga | ||||
| Sretoneiy | 5 | S.gd | 6¢ | 23.71 | £ | $42.05 | Sfananeey | £78 8 | ||||
| Tayi & actubes | FS | 2.48 | o£ | B45.8F | o£ | S?F.495 | Toys & dcneanes |
f218, G2 | ||||
| Ua fees | £ | - | rs | Be.3G | £ | Oa.80 | 0 uiafgem | fo.94 | ||||
| Wiaces | £ | : | i | Bo,f3¢.17 | £ | RA.F5¢.17 | Weges | £76,152.68 | ||||
| Wioiges {8X5 | £ | : | £ | 942.72 | £ | Gd2.%4 | races 2lax: | £1, ¥29.73 | ||||
| “TES Party | = | - | ra | P75 | _f | 207.05 | 0Frcs gusty | Etec | ||||
| TotalExpenditure | = | 252.60 | £ | 65,565.44 | £ | 65,718.04 | TetaExpenciwe£65,a34 | £65,a34 35° |
||||
| Sui'ustertteFe-od | * | 7,162.01 | Getce:ForthePano | £27.505.03 |