**1 February 2022** 


## **Trustees' Annual Report for the period** 

Period start date 

Period end date **31 JANUARY 2023** 

**From To** 

## Section A                        Reference and administration details 

**Charity name** 

CRICKLADE COURT LEET CHARITY 

**Other names charity is known by** Manorial Court for the Hundred and Borough of Cricklade **Registered charity number (if any)** 1179807 

**Charity's principal address** 

19 Manor Orchard 

Cricklade 

Wilts 

**Postcode SN6 6EA** 

## **Names of the charity trustees who manage the charity** 

|1<br>2<br>3<br>4<br>5<br>6<br>7<br>8<br>9<br>10<br>11<br>12<br>13<br>14<br>15<br>16<br>17<br>18<br>19<br>20|**Trustee name**|**Office (if any)**|**Dates acted if not for whole**<br>**year**|**Name of person (or body) entitled**<br>**to appoint trustee (ifany)**|
|---|---|---|---|---|
||Clive Smith|High Bailiff|||
||John Coole|Steward|||
||John Barratt|Haywarden|||
||Eric Cripps|Town Crier|||
||Michael Hatton|Constable|||
||John Harman|Ale Taster|||
||Anita Barratt|Waywarden|||
||Paul Hewer|Afferor|||
||Robert Jones|Scavenger|||
||David Tetlow|Sealer|||
||Nigel Wynne|Carner|||
||Lester Buck|Foreman|||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||



## **Names of the trustees for the charity, if any, (for example, any custodian trustees)** 

||**Name**|**Dates acted if not for whole year**|
|---|---|---|
||N/A||
||||
||||



March **2012** 

**TAR** 

1 



|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|
|---|---|---|---|
|||||
|||||
|||||
|||||
|**Name of chief executive or names of senior staff members (Optional information)**||||
|N/A||||
|||||
|**Section B              Structure, governance and management**||||
|**Description of the charity’s trusts**<br>Type of governing document<br>(eg. trust deed, constitution)<br>Constitution<br>How the charity is constituted<br>(eg. trust, association, company)<br>Charitable Incorporated Organisation<br>Trustee selection methods<br>(eg. appointed by, elected by)<br>By resolution passed at a properly convened meeting of charity trustees.||||
|||<br>Constitution||
|||Charitable Incorporated Organisation||
|||By resolution passed at a properly convened meeting of charity trustees.||



## **Additional governance issues (Optional information)** 

You **may choose** to include additional information, where relevant, about: 

- policies and procedures adopted for the induction and training of trustees; 

- the charity’s organisational structure and any wider network with which the charity works; 

- relationship with any related parties; 

- trustees’ consideration of major risks and the system and procedures to manage them. 

## **Section C                    Objectives and activities** 

**Summary of the objects of the charity set out in its governing document** 

1. To promote for the public benefit the conservation and improvement of the physical and natural environment and the biological diversity of the common lands in the parish of Cricklade. 

2. To promote such other charitable purposes under the law of England and Wales for the benefit of the inhabitants of the parish of Cricklade as the trustees shall from time decide 

March **2012** 

**TAR** 

2 



Having regard to the Commission's public benefit guidance when exercising any powers or duties to which the guidance is relevant, we confirm that the Trustees are aware of the guidance, and they have taken it into account when making a decision to which the guidance is relevant. 

During 2021 activities were suspended due to the Corona Virus outbreak apart from the ongoing management of the meadow and the grazing of cattle and horses in line with our constitution. 

**Summary of the main activities undertaken for the public benefit in relation to these objects (include within this section the statutory declaration that trustees have had regard to the guidance issued by the Charity Commission on public benefit)** 

The lifting of restrictions in 2022 meant activities could be resumed both in the public arena and in the work undertaken in connection with the grazing of the meadow (see Section D). 

The Platinum Jubilee of the late Queen was celebrated in June 2022 with a ‘Picnic in the Park’ type event with Cricklade Band. This was a free event provided for the Townspeople to come together to celebrate. A loyal toast to her Majesty was proposed by the High Bailiff and the Beacon lit by way of celebration. 

The death of her Majesty shortly after on 10[th] September 2022 allowed the Court to fulfil their civic responsibilities and a Royal Proclamation was delivered by the Town Crier on 11[th] September to many residents and dignitaries including a representative of the Lord Lieutenant for Wiltshire. A full Court Leet was held on 28[th] October 2022 where Officers gave their reports and new members sworn in. All members of the Court retook their Oath of Allegiance to the new King Charles III. 

## **Additional details of objectives and activities (Optional information)** 

You **may choose** to include further statements, where relevant, about: 

- policy on grantmaking; 

- policy programme related investment; 

- contribution made by volunteers. 

March **2012** 

**TAR** 

3 



Section D                      Achievements and performance 

**Summary of the main achievements of the charity during the year** 

We are responsible for managing the grazing on North Meadow from 12[th] August to 12[th] February and the Court Members commit many volunteer hours per annum to this task. We work with the graziers, carry out daily checks as well as installing, maintaining, and removing 2.5km of electric fencing and 8 pasture pumps. In addition, our volunteer wardens monitor North Meadow and work with Natural England to resolve any management issues. Working with Natural England we facilitated some of the clearance work on the River Churn that flows around part of the meadow to ease some of the long-term flooding experienced and financed an Ecological report on the plant species on the field. As a part of the funding received from the Heritage Lottery Fund work progressed on the areas that had been delayed by Covid particularly the courses highlighted in the application (Butterflies) and on better signage and information trail at the meadow. Donations were made to the Royal British Legion and to the Town Band as part of our civic role and associated activities. The Cricklade Court Website and Facebook pages continue to be updated and contain much more information about the meadow and public access. http://www.crickladecourtleet.org.uk/ 

March **2012** 

**TAR** 

4 



## **Section E                    Financial review** 

Following the award of the Heritage Lottery Grant our reserves remain **Brief statement of the** high but have reduced from previous years and are not a cause for **charity’s policy on reserves** concern.  The project is continuing with regular reports and updates provided to the Heritage Lottery Fund and lottery money is ring fenced against future spend. Grants from the Rural Payments Agency have ceased with no information from the Government as to whether these will be replaced. A grant from Natural England to help replace this funding was received. 

**Details of any funds materially in deficit** 

None 

## **Further financial review details (Optional information)** 

You **may choose** to include additional information, where relevant about: 

- the charity’s principal sources of funds (including any fundraising); 

- how expenditure has supported the key objectives of the charity; 

- investment policy and objectives including any ethical investment policy adopted. 

## **Section F                     Other optional information** 

## **Section G                    Declaration** 

**The trustees declare that they have approved the trustees’ report above.** 

**Signed on behalf of the charity’s trustees** 

|**Signature(s)** <br>**Full name(s)** <br>**Position (eg Secretary, Chair,**<br>**etc)**<br>**Date**|John Coole|Clive Smith|
|---|---|---|
||John Coole|Clive Smith|
||Steward|High Bailiff|
||30/9/2023||



March **2012** 

**TAR** 

5 




## **CRICKLADE COURT LEET CHARITY ACCOUNTS FOR THE YEAR ENDED 31st JANUARY 2023** 

|**Income and Expenditure Account**<br>12 months to 31/01/22<br>12 months to 31/01/23<br>RPA receipts<br>£     2,025.00<br>£     4,752.00<br>Grazing Fees<br>£        220.00<br>£        462.50<br>Course Fees<br>£        750.00<br>£        785.00<br>Donations<br>£          50.00<br>£                -<br>Events<br>£                -<br>£                -<br>Income<br>£     3,045.00<br>£     5,999.50<br>RPA payments<br>£     1,305.95<br>£     7,399.86<br>Jubilee expenses<br>£                -<br>£          33.96<br>Donation – Town Band<br>£                -<br>£          50.00<br>Donation - British Legion wreath<br>£          30.00<br>£          30.00<br>Public Liablility Insurance<br>£          99.31<br>£          99.31<br>Room Hire<br>£                -<br>£          20.00<br>HLF Project<br>£     1,222.04<br>£     2,286.60<br>Expenditure<br>£     2,657.30<br>£     9,919.73<br>**Excess of Income over Expenditure**<br>£        387.70<br>(£    3,920.23)<br>**Balance Sheet**<br>The accumulated fund - opening<br>£   60,468.24<br>£   60,855.94<br>Net income (DEFICIT) for the year<br>£        387.70<br>(£    3,920.23)<br>**The accumulated fund - closing**<br>£60,855.94<br>£56,935.71<br>Represented by<br>HLS Grant Agreement<br>NHLF Grant Agreement<br>£     8,801.93<br>£     6,515.33<br>Area Board Grant<br>£     2,880.00<br>£     2,880.00<br>RESTRICTED FUNDS<br>£    11,681.93<br>£      9,395.33<br>North Meadow<br>£   20,608.89<br>£   17,961.03<br>NHLF Grant - match funding<br>£     3,720.00<br>£     3,720.00<br>Forever Normead contingency funding<br>£        750.00<br>£     1,535.00<br>DESIGNATED FUNDS (UNRESTRICTED)<br>£    25,078.89<br>£    23,216.03<br>Bank - Current Account<br>£     5,923.12<br>£     6,152.35<br>GENERAL FUNDS (UNRESTRICTED)<br>£     5,923.12<br>£     6,152.35<br>Cash at Bank (Current Account)<br>£   42,683.94<br>£   38,763.71<br>North Meadow Land (RESTRICTED)<br>£18,172.00<br>18,172.00<br>**Net Assets**<br>£   60,855.94<br>£   56,935.71<br>£               -<br>£               -|**Income and Expenditure Account**<br>12 months to 31/01/22<br>12 months to 31/01/23<br>RPA receipts<br>£     2,025.00<br>£     4,752.00<br>Grazing Fees<br>£        220.00<br>£        462.50<br>Course Fees<br>£        750.00<br>£        785.00<br>Donations<br>£          50.00<br>£                -<br>Events<br>£                -<br>£                -<br>Income<br>£     3,045.00<br>£     5,999.50<br>RPA payments<br>£     1,305.95<br>£     7,399.86<br>Jubilee expenses<br>£                -<br>£          33.96<br>Donation – Town Band<br>£                -<br>£          50.00<br>Donation - British Legion wreath<br>£          30.00<br>£          30.00<br>Public Liablility Insurance<br>£          99.31<br>£          99.31<br>Room Hire<br>£                -<br>£          20.00<br>HLF Project<br>£     1,222.04<br>£     2,286.60<br>Expenditure<br>£     2,657.30<br>£     9,919.73<br>**Excess of Income over Expenditure**<br>£        387.70<br>(£    3,920.23)<br>**Balance Sheet**<br>The accumulated fund - opening<br>£   60,468.24<br>£   60,855.94<br>Net income (DEFICIT) for the year<br>£        387.70<br>(£    3,920.23)<br>**The accumulated fund - closing**<br>£60,855.94<br>£56,935.71<br>Represented by<br>HLS Grant Agreement<br>NHLF Grant Agreement<br>£     8,801.93<br>£     6,515.33<br>Area Board Grant<br>£     2,880.00<br>£     2,880.00<br>RESTRICTED FUNDS<br>£    11,681.93<br>£      9,395.33<br>North Meadow<br>£   20,608.89<br>£   17,961.03<br>NHLF Grant - match funding<br>£     3,720.00<br>£     3,720.00<br>Forever Normead contingency funding<br>£        750.00<br>£     1,535.00<br>DESIGNATED FUNDS (UNRESTRICTED)<br>£    25,078.89<br>£    23,216.03<br>Bank - Current Account<br>£     5,923.12<br>£     6,152.35<br>GENERAL FUNDS (UNRESTRICTED)<br>£     5,923.12<br>£     6,152.35<br>Cash at Bank (Current Account)<br>£   42,683.94<br>£   38,763.71<br>North Meadow Land (RESTRICTED)<br>£18,172.00<br>18,172.00<br>**Net Assets**<br>£   60,855.94<br>£   56,935.71<br>£               -<br>£               -|**Income and Expenditure Account**<br>12 months to 31/01/22<br>12 months to 31/01/23<br>RPA receipts<br>£     2,025.00<br>£     4,752.00<br>Grazing Fees<br>£        220.00<br>£        462.50<br>Course Fees<br>£        750.00<br>£        785.00<br>Donations<br>£          50.00<br>£                -<br>Events<br>£                -<br>£                -<br>Income<br>£     3,045.00<br>£     5,999.50<br>RPA payments<br>£     1,305.95<br>£     7,399.86<br>Jubilee expenses<br>£                -<br>£          33.96<br>Donation – Town Band<br>£                -<br>£          50.00<br>Donation - British Legion wreath<br>£          30.00<br>£          30.00<br>Public Liablility Insurance<br>£          99.31<br>£          99.31<br>Room Hire<br>£                -<br>£          20.00<br>HLF Project<br>£     1,222.04<br>£     2,286.60<br>Expenditure<br>£     2,657.30<br>£     9,919.73<br>**Excess of Income over Expenditure**<br>£        387.70<br>(£    3,920.23)<br>**Balance Sheet**<br>The accumulated fund - opening<br>£   60,468.24<br>£   60,855.94<br>Net income (DEFICIT) for the year<br>£        387.70<br>(£    3,920.23)<br>**The accumulated fund - closing**<br>£60,855.94<br>£56,935.71<br>Represented by<br>HLS Grant Agreement<br>NHLF Grant Agreement<br>£     8,801.93<br>£     6,515.33<br>Area Board Grant<br>£     2,880.00<br>£     2,880.00<br>RESTRICTED FUNDS<br>£    11,681.93<br>£      9,395.33<br>North Meadow<br>£   20,608.89<br>£   17,961.03<br>NHLF Grant - match funding<br>£     3,720.00<br>£     3,720.00<br>Forever Normead contingency funding<br>£        750.00<br>£     1,535.00<br>DESIGNATED FUNDS (UNRESTRICTED)<br>£    25,078.89<br>£    23,216.03<br>Bank - Current Account<br>£     5,923.12<br>£     6,152.35<br>GENERAL FUNDS (UNRESTRICTED)<br>£     5,923.12<br>£     6,152.35<br>Cash at Bank (Current Account)<br>£   42,683.94<br>£   38,763.71<br>North Meadow Land (RESTRICTED)<br>£18,172.00<br>18,172.00<br>**Net Assets**<br>£   60,855.94<br>£   56,935.71<br>£               -<br>£               -|
|---|---|---|
||£     7,399.86<br>£          33.96<br>£          50.00<br>£          30.00<br>£          99.31<br>£          20.00<br>£     2,286.60||
||£     6,515.33<br>£     2,880.00<br>£               -||
|||(£    3,920.23)|
|||£   60,855.94<br>(£    3,920.23)|
|||£56,935.71|
|||<br> <br>£      9,395.33<br> <br> <br> <br>£    23,216.03<br> <br>£     6,152.35|
||£   17,961.03<br>£     3,720.00<br>£     1,535.00||
||£     6,152.35||
||||
|||£   38,763.71<br>18,172.00|
|||£   56,935.71|



I have completed my examination.  I confirm that no material matters have come to my attention in connection with the examination which gives me cause to believe that in, any material respect: 

- the accounting records were not kept in accordance with section 130 of the Charities Act; or 

- the accounts did not accord with the accounting records; 

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. 

Mark Clarke 

Member of the Institute of Chartered Accountants in England & Wales 9/25/2023 

Cricklade Court Leet Charity, Registered Charity No. 1179807 A Charitable Incorporated Organisation (CIO), registered in England Registered Office: 19 Manor Orchard, Cricklade SN6 6EA 



||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||||CRICKLADE COURT LEET CHARITY||||||||||||||||||
||||CURRENT ACCOUNT||||||||||||||||||
||||FOR THE YEAR ENDED 31st JANUARY 2023||||||||||||||||||
||||||||||||||||||||||
|Date|Name|Ref|Total|RPA|RPA|Grazingfees|Donations|Project|Events||Date|Name|Ref|Total|RPA|RPA|Donations|Expenses|Project|Events|
|||||_Designated_||||_Designated_|||||||_Designated_||||_restricted_||
|2/1/2022|b/f||£    42,683.94||||||||3/21/2022|ECO Surveys||£      1,404.00|£    1,404.00||||||
|4/28/2022|Walsh||£         380.00|||£      380.00|||||4/18/2022|Town Hall Hire Oct||£         139.50|||||£       139.50||
|6/6/2022|Humphries||£           82.50|||£        82.50|||||5/22/2022|Course ref||£           21.45|||||£         21.45||
|7/6/2022|Nat Eng||£      4,752.00|£    4,752.00|||||||5/22/2022|Course fees net|||||||||
|various|Course fees net||£         785.00|||||£    785.00|||5/29/2022|Course materials/books||£         121.61|||||£       121.61||
||||||||||||6/8/2022|Jenner Hall Hire||£           56.00|||||£         56.00||
||||||||||||6/8/2022|Room Hire CTC||£           20.00||||£    20.00|||
||||||||||||6/18/2022|Tutor Fees Butterflies||£         300.00|||||£       300.00||
||||||||||||6/18/2022|Minibus Hire for course||£           77.48|||||£         77.48||
||||||||||||6/20/2022|Jubilee Band Donation||£           50.00|||£    50.00||||
||||||||||||7/6/2022|Jenner Hall Hire||£         112.00|||||£       112.00||
||||||||||||8/29/2022|MinibusSec19permit||£           11.00|||||£         11.00||
||||||||||||9/15/2022|JB Mole Valley||£           72.40|£         72.40||||||
||||||||||||10/1/2022|THWC Churn Clearance||£      4,752.00|£    4,752.00||||||
||||||||||||10/17/2022|Mole VallyElec Fence||£             7.56|£           7.56||||||
||||||||||||10/15/2022|Zurich Insurance||£           99.31||||£    99.31|||
||||||||||||10/24/2022|RBL|Chq|£           30.00|||£    30.00||||
||||||||||||10/31/2022|JC Photocopies||£             6.00|||||£           6.00||
||||||||||||10/31/2022|Jubille/Public Court Exps||£         500.86||||£    33.96|£       466.90||
||||||||||||11/23/2022|Grazier Invoice||£      1,000.00|£    1,000.00||||||
||||||||||||11/25/2022|Audio Equipment||£         728.78|||||£       728.78||
||||||||||||11/25/2022|Fence and misc Exps||£           48.90|£         48.90||||||
||||||||||||1/21/2023|Bloomers Kioti use||£         115.00|£       115.00||||||
||||||||||||1/21/2023|Audio and Printing||£         245.88|||||£       245.88||
||||||||||||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
|||||||||||||c/f||£    38,763.71|||||||
||||||||||||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
||||£    48,683.44|£    4,752.00|£     -|£      462.50|£          -|£    785.00|£           -|||||£    48,683.44|£    7,399.86|£     -|£    80.00|£  153.27|£    2,286.60|£       -|
||||||||||£           -||||||||||||
||||||||||||||||||||||
||||||||||||||||||||||
|||||||||||||BANK ACCOUNT 31/1/2023||£    38,763.71|||||||
||||||||||||||||||||||
|||||||||||||Uncleared cheques||£                 -|||||||
||||||||||||||||||||||
||||||||||||||||||||||
|||||||||||||||£    38,763.71|||||||
||||||||||||||||||||||
|||||||||||||||£                 -|||||||





## RPA account to 31/01/20 

|b/f 31/01/19<br>£      11,064.70<br>2/10/2019<br>-£        2,400.00<br>2/27/2019<br>£        5,941.20<br>4/23/2019<br>£        4,827.60<br>6/10/2019<br>£        3,348.00<br>7/18/2019<br>£           816.00<br>9/23/2019<br>-£           125.96<br>10/14/2019<br>-£        5,041.20<br>10/14/2019<br>-£             90.36<br>12/5/2019<br>£        4,164.00<br>12/23/2019<br>£        6,541.20<br>1/14/2019<br>-£        4,827.60<br>1/23/2020<br>-£        2,400.00<br>2/24/2020<br>£        4,827.60<br>9/7/2020<br>-£           134.48<br>12/4/2020<br>£           379.14<br>1/28/2021<br>-£        2,400.00<br>c/f 31/01/21<br>£  24,489.84<br>3/2/2021<br>£        2,025.00<br>8/17/2021<br>-£           200.93<br>11/22/2021<br>-£           105.02<br>1/17/2022<br>-£        1,000.00<br>c/f 31/01/22<br>£  25,208.89<br>3/21/2022<br>£        4,752.00<br>7/6/2022<br>-£        1,404.00<br>9/15/2022<br>-£             72.40<br>10/1/2022<br>-£        4,752.00<br>10/17/2022<br>-£               7.56<br>11/23/2022<br>-£        1,000.00<br>11/25/2022<br>-£             48.90<br>1/21/2023<br>-£           115.00<br>c/f 31/01/23<br>£  22,561.03|Designated<br>Walks etc<br>£        7,364.70  £       3,700.00<br>-£        2,400.00<br>£        5,941.20<br>£        4,827.60<br>£        3,348.00<br>£           816.00<br>-£           125.96<br>-£        5,041.20<br>-£             90.36<br>£        4,164.00<br>£        5,641.20  £          900.00<br>-£        4,827.60<br>-£        2,400.00<br>£        4,827.60<br>-£           134.48<br>£           379.14<br>-£        2,400.00<br> **£  19,889.84**£   4,600.00<br>£        2,025.00<br>-£           200.93<br>-£           105.02<br>-£        1,000.00<br> **£  20,608.89**£   4,600.00<br>£        4,752.00<br>-£        1,404.00<br>-£             72.40<br>-£        4,752.00<br>-£               7.56<br>-£        1,000.00<br>-£             48.90<br>-£           115.00<br> **£  17,961.03**£   4,600.00|
|---|---|
||**£  17,961.03**|





|HLF Project to 31/01/23<br>b/f 31/01/18<br>CD balance 31/01/18<br>Court Leet funds to 31/01/18<br>CBA<br>trenches<br>New Year<br>From HLF<br>balance from general funds<br>Area Board<br>From HLF<br>c/f 31/01/20<br>HLF balance<br>TOTAL<br>HLF<br>HLF<br>Area Board<br>Court Leet|**restricted** <br>**restricted** <br>**restricted** <br>75.15%<br>8.35%|HLF budget<br>£            506.21<br>£            409.60<br>£         2,000.00<br>£            500.00<br>£            164.00<br>£              95.50<br> £       16,700.00<br>£              44.69<br> £         2,880.00<br> £       13,360.00<br>£       36,660.00<br>£         3,340.00<br>£       40,000.00<br> £       30,060.00<br> £         3,340.00<br> £       33,400.00<br> £         2,880.00<br> £         3,720.00<br> **£   40,000.00**|spend 2018/2019<br>restricted  other<br>£          -    £    -|<br>1/31/2019 spend 2019/2020<br> <br>balance  restricted  other<br>£          506.21<br>£          409.60<br>£       2,000.00<br>£          500.00<br>£          164.00<br>£            95.50<br>£     16,700.00<br>£            44.69<br>£       2,880.00<br>£     13,360.00<br>£     36,660.00  £          -    £    -<br>£       3,340.00|<br>1/31/2020 spend 2020/2021<br> <br>balance  restricted  other<br>£            506.21<br>£            409.60<br>£         2,000.00<br>£            500.00<br>£            164.00<br>£              95.50<br>£       16,700.00<br>£              44.69<br>£         2,880.00<br>£       13,360.00<br>£       36,660.00  £          -    £    -<br>£         3,340.00|<br>1/31/2021 spend 2021/2022<br> <br>balance<br>restricted  other<br>£            506.21<br>£            409.60<br>£         2,000.00<br>£            500.00<br>£            164.00<br>£              95.50<br>£       16,700.00 -£ 16,700.00<br>£              44.69<br>£         2,880.00<br>£       13,360.00 -£   4,558.07<br>£       36,660.00 -£ 21,258.07  £    -<br>£         3,340.00|1/31/2022 spend 2022/2023<br> <br>balance<br>restricted  other<br>£            506.21<br>£            409.60<br>£         2,000.00<br>£            500.00<br>£            164.00<br>£              95.50<br>£                    -<br>£              44.69<br>£         2,880.00<br>£         8,801.93 -£   2,286.60<br>£       15,401.93 -£   2,286.60  £    -<br>£         3,340.00|1/31/2023<br> <br>balance<br>£            506.21<br>£            409.60<br>£         2,000.00<br>£            500.00<br>£            164.00<br>£              95.50<br>£                    -<br>£              44.69<br>£         2,880.00<br>£         6,515.33<br>£       13,115.33<br>£         3,340.00|
|---|---|---|---|---|---|---|---|---|
||||£          -    £    -|£     40,000.00  £          -    £    -|£       40,000.00  £          -    £    -|£       40,000.00|£       18,741.93|£       16,455.33|
|||||£     30,060.00<br>£       3,340.00<br>£     33,400.00<br>£       2,880.00<br>£       3,720.00<br>**£  40,000.00**|£       30,060.00<br>£         3,340.00<br>£       33,400.00<br>£         2,880.00<br>£         3,720.00<br>**£   40,000.00**|£       30,060.00<br>£         3,340.00<br>£       33,400.00<br>£         2,880.00<br>£         3,720.00<br>**£   40,000.00**|£         8,801.93<br>£         3,340.00<br>£       12,141.93<br>£         2,880.00<br>£         3,720.00<br>**£   18,741.93**||
|||||||||£         6,515.33|
|||||||||£         3,340.00|
||83.50%<br>7.20%<br>9.30%<br>100.00%|||||||£         9,855.33|
|||||||||£         2,880.00<br>£         3,720.00|
|||||||||**£   16,455.33**|



