| Registered | Charity | Number | 200190 | |||||
|---|---|---|---|---|---|---|---|---|
| Constitution | The Charity | is governed | by | the Constitution | registered | |||
| by the Charity Commission | on 28 February | 1986as amended | ||||||
| by a Scheme dated 16th April 1996,amd further amended | ||||||||
| by Trustees | resolution | dated | 12th October | 2021 | ||||
| Charity Correspondent | Mrs M Cooper | |||||||
| Oakwood | ||||||||
| Farm Lane | ||||||||
| Ashtead | ||||||||
| Surrey | ||||||||
| KT21 1LR | ||||||||
| Bankers | National Westminster |
Bank | Pic | |||||
| Leatherhead | Branch | |||||||
| 1 Bridge Street | ||||||||
| Leatherhead | ||||||||
| Surrey | ||||||||
| KT22 8BT | ||||||||
| Independent | Examiner | Paul Davies | ||||||
| Chartered Accountant |
||||||||
| Tudordohn | ||||||||
| Nightingale | House | |||||||
| 46-48 East Street | ||||||||
| Epsom | ||||||||
| Surrey | ||||||||
| KT17 1HQ |
| General | Designated | Endowment | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Note | Funds f |
Funds f |
Funds | 2022 f |
2021 f |
||
| Incoming Resources |
|||||||
| Contributions Donations and legacies Investment income Other incoming resources |
91,554 5,600 7,853 1,143 |
91,554 5,600 7,853 1,143 |
88,115 5,600 5,533 1,244 |
||||
| Total Incoming Resources |
106150 | 106,150 | 100,493 | ||||
| Resources Expended |
|||||||
| Expenditure on charitable |
activities: | ||||||
| Property operating costs Other expenditure: |
38,460 | 13,042 | 51,501 | 55,411 | |||
| Professional fees Accountancy fees |
1,500 1,500 |
1,500 1,500 |
1,500 1,500 |
||||
| Total resources expended | 41,460 | 13,042 | 54,501 | 58,411 | |||
| Net income/expenditure | 64,691 | (13,042) | 51,649 | 42,082 | |||
| Transfer between funds |
~20 728) | 20,728 | |||||
| 43,963 | 7,687 | 51,649 | 42,082 | ||||
| Other recognised gains and losses Unrealised gains / (losses) on investment |
assets | 15,828) | ~10,784 | ~)4,294 | 120,908) | 51,121 | |
| Net movement in funds |
38,135 | (3,098) | (4,294) | 30,743 | 93,203 | ||
| Reconciliation offunds |
|||||||
| Total funds at 1 January 2022 | 237653 | 261,351 | 121 145 | 620,149 | 526,946 | ||
| Total funds at 31 December | 2022 | 275,788 | 258,253 | 116,851 | 650,892 | 620,149 |
| BALANCE | SHEE | T | AS AT 31 DECE | MBER | 2022 | ||||
|---|---|---|---|---|---|---|---|---|---|
| Note | 2022 F |
E | f | 2021 | E | ||||
| FIXEDASSETS | |||||||||
| Tangible Fixed Assets |
81,685 | 81,685 | |||||||
| Investments | 478,446 | 442,044 | |||||||
| CURRENT | ASSETS | 560, 131 | 523,729 | ||||||
| Debtors | 7,018 | 7,509 | |||||||
| Short term | deposits | 83,011 | 86,012 | ||||||
| Cash at bank and | in | hand | 5,154 | 6,617 | |||||
| 95,184 | 100,138 | ||||||||
| Liabilities: | amounts | falling due within | |||||||
| one year | 6 | 4,423 | 3,718 | ||||||
| 90,761 | 96,420 | ||||||||
| NET ASSETS | 650,892 | 620,149 | |||||||
| Funds | |||||||||
| General Fund |
8 | 275,788 | 237,653 | ||||||
| Designated | Funds | 8 | 258,253 | 261,351 | |||||
| Endowment | Funds | 8 | 116,851 | 121,145 | |||||
| 650,892 | 620,149 |
| 3 | TANGIBLE FIXEDASSETS | 2022 | 2021 | ||||||
| Freehold | |||||||||
| E | 6 | ||||||||
| At bequest valuation or subsequent Less: Housing Association grants |
cost received |
177,371 ~95,686 |
177,371 ~95,686 |
||||||
| Net Book Value | 81,685 | 81,685 | |||||||
| The freehold title to the properties |
Feilding | House, | Maples | House | and | ||||
| The Haven, is vested in the Official |
Custodian for |
Charities, | for the | ||||||
| purpose ofthe scheme administered |
by the | trustees. | |||||||
| 4 | INVESTMENTS | 2022 6 |
2021 f |
||||||
| Permanent endowments —Investments |
in M | 8 G Charity | |||||||
| Multi Asset Fund and Charity Official |
Investment | ||||||||
| Fund at market values 31 December | 2022 | ||||||||
| At 01.01.22 Revaluations At 31.12.22 |
39,461 ~(4,294 35,167 |
34,748 4,713 39,461 |
|||||||
| The above investments may be realised and the proceeds |
utilised | only | |||||||
| with the consent ofthe Official Custodian for Charities. |
|||||||||
| Investments in |
|||||||||
| M & G Charity Multi Asset Fund, M&G Charifund |
and | ||||||||
| Charity Official Investment Fund at |
market values | ||||||||
| At 01.01.22 Purchased in the year Revaluations At 31.12.22 |
402,583 57,308 ~16,612 443,279 |
351,174 5,000 46,409 402,583 |
|||||||
| Market Value 31 December 2022 | 478,446 | 442,044 | |||||||
| Historical Cost 31 December 2022 | 154,441 | 97,133 | |||||||
| 5 | DEBTORS | 2022 6 |
2021 f |
||||||
| Debtors | 0 | 564 | |||||||
| Prepayments | 7,018 | 6,945 | |||||||
| 7,018 | 7,509 | ||||||||
| 6 | LIABILITIES:amounts falling due within one year |
2022 F |
2021 f |
||||||
| Other creditors Accruals |
1,043 3,380 |
536 3,182 |
|||||||
| 4,423 | 3,718 |
| The Charity | 2022 | 2021 | |||
|---|---|---|---|---|---|
| 6 | |||||
| Property | |||||
| Lady Diana Feilding | Land with almshouses | ||||
| Fielding House and |
|||||
| Maples House | 66,831 | 66,831 | |||
| Haven | Land with almshouse | ||||
| The Haven | 14,854 | 14,854 | |||
| 81,685 | 81,685 | ||||
| Investments | |||||
| Sarah Bond | 968 M&G Chadty Multi Asset Fund shares |
855 | 882 | ||
| (value 31 December 1982 | |||||
| 2022 8380 - 2021 6380) | |||||
| Mary Howard | 896 M&G Charity Multi Asset Fund shares |
791 | 817 | ||
| (value 31 December 1982 | |||||
| 2022 6259 —2021 6259) | |||||
| Reverend William |
Legge | 460 M&G Chadty Multi Asset Fund shares |
406 | 419 | |
| for Almshouse | (value 31 December 1982 | ||||
| 2022 6133- 2021 6133) | |||||
| Reverend William |
Legge | 460 M&G Charity Multi Asset Fund shares |
406 | 419 | |
| for Poor Men | (value 31 December 1982 | ||||
| 2022 6133 —2021 F133) | |||||
| Lady Diana Feilding | 1,057.43 COIF income shares | 19,192 | 21,716 | ||
| (value 31 December 1982 | |||||
| 2022 62,052 - 2021 62,052) | |||||
| 444.3 COIF income shares | 8,064 | 9,125 | |||
| (value 31 December 1982 | |||||
| 2022 6862 - 2021 6862) | |||||
| 966 M&G Charity Multi Asset Fund shares |
880 | 908 | |||
| (value 31 December 1982 | |||||
| 2022 f288 —2021 6288) | |||||
| Denton and Legge | 252 COIF income shares | 4,574 | 5,175 | ||
| (value 31 December 1982 | |||||
| 2022 6489 —2021 6489) | |||||
| 35,167 | 39,461 | ||||
| Henry Smith (Worth | Estate) | The right to receive a yearly sum |