| 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 | Nationat Westminster |
Bank | Pic | |||||
| Leatherhead | Branch | |||||||
| 1 Bndge Street | ||||||||
| Leatherhead | ||||||||
| Surrey | ||||||||
| KT22 8BT | ||||||||
| Independent | Examiner | Paul Davies | ||||||
| Chartered Accountant |
||||||||
| TudorJohn | ||||||||
| Nightingale | House | |||||||
| 46-48 East | Street | |||||||
| Epsom | ||||||||
| Surrey | ||||||||
| KT17 1HQ |
| General | Designated | Endowment | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Note | Funds E. |
Funds f |
Funds E |
2023 E |
2022 E |
||
| Incoming Resources |
|||||||
| Contributions | 89,945 | 89,945 | 91,554 | ||||
| Donations and legacies |
6,200 | 6,200 | 5,600 | ||||
| Investment income |
10,604 | 10,604 | 7,853 | ||||
| Other incoming resources |
1,311 | 1,311 | 1,143 | ||||
| Total Incoming Resources |
108,060 | 108,060 | 106,151 | ||||
| Resources Expended | |||||||
| Expenditure on charitable |
activities: | ||||||
| Property operating costs |
2 | 82,132 | 22,652 | 104,784 | 51,501 | ||
| Other expenditure: | |||||||
| Grant | 1,000 | 1,000 | |||||
| Professional fees Accountancy fees |
1,500 1,500 |
1,500 1,500 |
1,500 1,500 |
||||
| Total resources expended |
86,132 | 22,652 | 108,784 | 54,501 | |||
| Net income/expenditure | 21,927 | (22,652) | (725) | 51,650 | |||
| Transfer between funds |
(27,680) | 27,680 | |||||
| (5,753) | 5,028 | (725) | 51,650 | ||||
| Other recognised gains and losses |
|||||||
| Unrealised gains / (losses) |
on investment | assets | 14,218 | 16,346 | 3,031 | 33,595 | (20,906) |
| Net movement in funds |
8,465 | 21,374 | 3,031 | 32,870 | 30,744 | ||
| Reconciliation offunds |
|||||||
| Total funds at 1 January 2023 | 275,788 | 258,253 | 116,851 | 650,892 | 620,148 | ||
| Total funds at 31 December 2023 | 284,253 | 279,627 | 119,882 | 683,763 | 650,892 |
| BALANCE | SHEET | AS AT 31 DECE | MBER | 2023 | ||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Note | E | |||||||
| FIXEDASSETS | ||||||||
| Tangible Fixed Assets |
81,685 | 81,685 | ||||||
| Investments | 552,041 | 478,446 | ||||||
| 633,726 | 560,131 | |||||||
| CURRENT | ASSETS | |||||||
| Debtors | 5 | 7,244 | 7,018 | |||||
| Short term | deposits | 43,012 | 83,011 | |||||
| Cash at bank and | in | hand | 3,854 | 5,154 | ||||
| 54,110 | 95,183 | |||||||
| Liabilities: | amounts | falling due within | ||||||
| one year | 6 | 4,073 | 4,423 | |||||
| 50,037 | 90,760 | |||||||
| NET ASSETS | 683,763 | 650,891 | ||||||
| Funds | ||||||||
| General Fund |
284,253 | 275,788 | ||||||
| Designated | Funds | 279,627 | 258,253 | |||||
| Endowment | Funds | 119,882 | 116,851 | |||||
| 683,763 | 650,891 |
| 3 | TANGIBLE | FIXEDASSETS | FIXEDASSETS | 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freehold | ||||||||||||||
| 6 | ||||||||||||||
| At bequest | valuation or subsequent |
cost | 177,371 | 177,371 | ||||||||||
| Less: Housing Association |
grants | received | (95,686) | (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 of |
the scheme administered | by | the trustees. | |||||||||||
| 4 | INVESTMENTS | 2023 | 2022 | |||||||||||
| 6 | 6 | |||||||||||||
| Permanent | endowments - Investments |
in M & G | Charity | |||||||||||
| Multi Asset | Fund and Charity | Official | Investment | |||||||||||
| Fund at market values 31 December | 2023 | |||||||||||||
| At 01.01.23 | 35,167 | 39,461 | ||||||||||||
| Revaluations At 31.12.23 |
3,031 38,198 |
(4,294) 35,167 |
||||||||||||
| The above | investments may |
be realised | and the | proceeds | utilised | only | ||||||||
| with the consent of the Official Custodian | for Charities. | |||||||||||||
| Investments | in | |||||||||||||
| M 8 G Charity Multi Asset Fund, |
M&G | Charifund | and | |||||||||||
| Charity Official Investment Fund at |
market values | |||||||||||||
| At 01.01.23 | 443,279 | 402,583 | ||||||||||||
| Purchased in the year |
40,000 | 57,308 | ||||||||||||
| Revaluations | 30,564 | (16,612) | ||||||||||||
| At 31.12.23 | 513,843 | 443,279 | ||||||||||||
| Market Value 31 December 2023 | 552,041 | 478 446 | ||||||||||||
| Historical Cost 31 December |
2022 | 154,441 | 97,133 | |||||||||||
| 5 | DEBTORS | 2023f | 2022 6 |
|||||||||||
| Debtors | 0 | 0 | ||||||||||||
| Prepayments | 7,244 | 7,018 | ||||||||||||
| 7,244 | 7,018 | |||||||||||||
| 6 | LIABILITIES:amounts falling due |
within | one year | 2023 | 2022 | |||||||||
| 8 | ||||||||||||||
| Other creditors | 536 | 1,043 | ||||||||||||
| Accruals | 3,537 | 3,380 | ||||||||||||
| 4,073 | 4,423 |
| The Charity | The Charity | 2023 | 2022 | ||
|---|---|---|---|---|---|
| 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 Charity Multi Asset Fund shares |
869 | 855 | ||
| (value 31 December 1982 | |||||
| 20236380 - 2022 6380) | |||||
| Mary Howard | 896 M&G Charity Multi Asset Fund shares |
805 | 791 | ||
| (value 31 December 1982 | |||||
| 20236259 - 2022 6259) | |||||
| Reverend | Wilham Legge | 460 M&G Charity Multi Asset Fund shares |
413 | 405 | |
| for Almshouse | (value 31 December 1982 | ||||
| 20236133 —2022 6133) | |||||
| Reverend | William Legge | 460 M&G Charity Multi Asset Fund shares |
413 | 406 | |
| for Poor | Men | (value 31 December 1982 | |||
| 20236133 —2022 6133) | |||||
| Lady Diana Feilding | 1,057 43 COIF income shares | 20,985 | 19,192 | ||
| (value 31 December 1982 | |||||
| 2023 62,052 - 2022 82,052) | |||||
| 444.3COIF income shares | 8,817 | 8,064 | |||
| (value 31 December 1982 | |||||
| 2023 6862 - 2022 6862) | |||||
| 966 MBG Charity Multi Asset Fund shares |
895 | 880 | |||
| (value 31 December 1982 | |||||
| 2023 6288 —2022 f288) | |||||
| Denton and Legge | 252 COIF income shares | 5,001 | 4,574 | ||
| (value 31 December 1982 | |||||
| 20236489 —2022 6489) | |||||
| 38,198 | 35,167 | ||||
| Henry Smith (Worth Estate) | The nght to receive a yearly sum |