## 



## 

||Page|
|---|---|
|Chairman's<br>Report||
|Report ofthe Trustees|2to 6|
|Report ofthe Independent<br>Auditors|7to10|
|Statement of Financial Activities||
|Balance Sheet|12|
|Cash Flow Statement|13|
|Notes to the Cash Flow Statement|14|
|Notes to the Financial Statements|16to 25|
|Detailed Statement ofFinancial Activities|26to 32|





## 

## 

## 

## 

## 

## 

## 

## 



## 

## 



## 

## 

## 

## 

## 



## 



# 

## 

## 

## 



## 



## 

## 

## 



## 

## 

## 

## 



## 

## 



## 



## 

## 

|||||||2023|2022|
|---|---|---|---|---|---|---|---|
|||||Unrestricted|Restricted|Total|Total|
|||||funds|fund|funds|funds|
||||Notes||E||E|
|INCOME AND ENDOWMENTS||FROM||||||
|Charitable<br>activities||||||||
|Rental and associated|income|||389,205||389,205|383,680|
|Other||||763||763|1,271|
|Investment<br>income||||19,782||19,782|18,480|
|Other income||||17,058||17,058||
|Total||||426,808||426,808|403,431|
|EXPENDITURE ON||||||||
|Charitable<br>activities||||||||
|Expenditure<br>on charitable<br>activities||||407,234||407,234|229,526|
|Net gains/(losses)<br>on|investments|||(39,457)||(39,457)|58,709|
|NET INCOME/(EXPENDITURE)||||(19,883)||(19,883)|232,614|
|RECONCILIATION<br>OF FUNDS||||||||
|Total funds brought<br>forward||||12,554,810||12,554,810|12,322,196|
|TOTAL FUNDS CARRIED FORWARD||||12,534,927||12,534,927|12,554,810|





## 

## 

## 

|||||2023|2022|
|---|---|---|---|---|---|
|||Unrestricted|Restricted|Total|Total|
|||funds|fund|funds|funds|
|Notes||E||E|E|
|FIXEDASSETS||||||
|Tangible assets|9|12,985,573||12,985,573|12,937,370|
|Investments|10|699,684||699,684|780,299|
|||13,685,257||13,685,257|13,717,669|
|CURRENT ASSETS||||||
|Debtors|11|28,514||28,514|19,411|
|Investments|12|4,109||4,109|53,965|
|Cash at bank and in hand||79,855||79,855|85,468|
|||112,478||112,478|158,844|
|CREDITORS||||||
|Amounts<br>falling due within one year|13|(72,888)||(72,888)|(78,922)|
|NET CURRENT ASSETS||39,590||39,590|79,922|
|TOTAL ASSETS LESSCURRENT||||||
|LIABILITIES||13,724,847||13,724,847|13,797,591|
|CREDITORS||||||
|Amounts<br>falling due after more than one year|14|(1,189,920)||(1,189,920)|(1,242,781)|
|NET ASSETS||12,534,927||12,534,927|12,554,810|
|FUNDS|17|||||
|Unrestricted<br>funds||||12,534,927|12,554,810|
|TOTAL FUNDS||||12,534,927|12,554,810|





## 

|||||CASH FLOW STATEMENT|||
|---|---|---|---|---|---|---|
||||FOR THE YEAR ENDED 31 MARCH 2023||||
||||||2023|2022|
|||||Notes|F|F|
|Cash flows from|operating||activities||||
|Cash generated<br>from operations|||||(27,842)|160,470|
|Interest received|||||(144)|(7)|
|Net cash (used in)/provided|||by operating|activities|(27,986)|160,463|
|Cash flows from|investing||activities||||
|Purchase of tangible<br>fixed assets|||||(48,203)|(258,259)|
|Purchase<br>offixed|asset investments||||(12,261)|(10,720)|
|Sale of intangible|fixed assets||||17,058||
|Sale offixed asset investments|||||53,419||
|Transfer ofcurrent investment|||||50,000||
|Interest received|||||148|5|
|Dividends<br>received|||||19,634|18,475|
|Net cash provided|byl(used||in) investing|activities|79,795|(250,499)|
|Cash flows from|financing||activities||||
|Loan repayments|in year||||(57,422)|(59,227)|
|Net cash used<br>in|financing|activities|||(57,422)|(59,227)|
|Change<br>in cash|and cash||equivalents||||
|in the reporting|period||||(5,613)|(149,263)|
|Cash and cash equivalents|||at the||||
|beginning<br>ofthe|reporting||period||85,468|234,731|
|Cash and cash equivalents|||at the end||||
|ofthe reporting|period||||79,855|85,468|





## 

|RECONCILIATION<br><br>ACTIVITIES|OF NET|(EXPENDITURE)|/INCOME<br>TO NET CAS|H FLOW FROM O|PERATING|
|---|---|---|---|---|---|
|||||2023|2022|
||||||F|
|Net (expenditure)/income||for the reporting|period (as per the|||
|Statement ofFinancial Activities)||||(19;883)|232,614|
|Adjustments<br>for:||||||
|Losses/(gain)<br>on investments||||39,457|(58,709)|
|Profit on disposal of|fixed assets|||(17,058)||
|Interest received||||(148)|(5)|
|Dividends<br>received||||(19,634)|(18,475)|
|Increase<br>in debtors||||(9,103)|(7,297)|
|(Decrease)/increase|in creditors|||(1,473)|12,342|
|Net cash (used in)/provided||by operations||(27,842)|160,470|



## 

|ANALYSIS OF C|HANGES<br>IN NET DEBT||||
|---|---|---|---|---|
|||At 1/4/22|Cash flow|At 31/3/23|
|||||F|
|Net cash|||||
|Cash at bank and|in hand|85,468|(5,613)|79,855|
|||85,468|(5,613)|79,855|
|Liquid resources|||||
|Deposits included|in cash||||
|Current asset investments||53,965|(49,856)|4,109|
|||53,965|(49,856)|4,109|
|Debt|||||
|Debts falling due|within<br>1 year|(61,238)|4,561|(56,677)|
|Debts falling due|after 1 year|(1,242,781)|52,861|(1,189,920)|
|||(1,304,019)|57,422|(1,246,597)|
|Total||(1,164,586)|1,953|(1,162,633)|





## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 

## 

## 

## 

|||2023|2022|
|---|---|---|---|
|Investment|income|19,634|18,475|
|Bank interest||148|5|
|||19,782|18,480|





## 

## 

## 

## 

## 

|INCOME|FR|OM CHARI|TA|B|LE ACTIVITIES|||||
|---|---|---|---|---|---|---|---|---|---|
|||||||||2023|2022|
||||||Activity|||E|F|
|Rental income|||||Rental and associated|income||364,234|360,693|
|Licences|and|heating||||||||
|contributions|||||Rental and associated|income||24,971|22,987|
|Other Income|||||Other|||763|1,271|
|||||||||389,968|384,951|
|CHARITABLE ACTIVITIES|||||COSTS|||||
||||||||Direct|Support||
||||||||Costs (see|costs (see||
||||||||note 5)|note 6)|Totals|
||||||||E|E||
|Expenditure||on charitable||activities|||337,420|69,814|407,234|
|DIRECT|COSTS OF CHARITABLE ACTIVITIES|||||||||
|||||||||2023|2022|
|||||||||E||
|Water rates and council|||tax|||||22,873|23,667|
|Insurance||||||||7,540|7,289|
|Light and|heat|||||||25,685|12,539|
|Repairs and||renewals||||||209,856|71,041|
|Grass cutting||and garden||maintenance||||12,982|2,994|
|Mortgage|interest|||||||2,191|1,721|
|Loan interest||||||||56,293|51,799|
|||||||||337,420|171,050|
|SUPPORT COSTS||||||||||
||||||||||Governance|
||||||||||costs|
||||||||||E|
|Expenditure||on charitable||activities|||||69,814|
|Support|costs, included||in|the above, are as follows:||||||
|Governance||costs||||||||
|||||||||2023|2022|
|||||||||Expenditure||
|||||||||on||
|||||||||charitable|Total|
|||||||||activities|activities|
||||||||||E|
|Wages||||||||42,040|38,349|
|Auditors'|remuneration|||||||3,700|3,500|
|Professional||charges||||||15,330|8,926|
|Administrative||costs||||||8,744|7,701|
|||||||||69,814|58,476|





## 

## 

## 

## 

## 

|STAFF COS|TS||||||
|---|---|---|---|---|---|---|
||||||2023|2022|
|||||||E|
|Wages and|salaries||||42,040|38,349|
||||||42,040|38,349|
|The average|monthly|number|ofemployees|during the year was as follows:|||
||||||2023|2022|
|Management|and administration||||2|2|



## 

## 

## 

|TANGIBLE FIXEDASSETS||
|---|---|
||Freehold|
||property|
||E|
|COST||
|At 1 April 2022|12,937,370|
|Additions|48,203|
|At 31 March 2023|12,985,573|
|NET BOOK VALUE||
|At 31 March 2023|12,985,573|
|At 31 March 2022|12,937,370|





## 

||2023|2022|
|---|---|---|
|Market Values:|F|F|
|Wardle Close|178,420|178,420|
|StStephens Place|3,974,230|3,974,230|
|Severn Street|3,372,900|3,324,698|
|10Church Street|497,170|497,170|
|3St. Leonards Close|747,920|747,920|
|Spinners<br>Court|4,151,182|4,151,182|
|Various<br>Land|63,750|63,750|
||12,985,572|12,937,370|
||2023|2022|
|Historic Cost:|E|F|
|Wardle Close|156,063|156,063|
|StStephens Place|108,297|108,297|
|Severn Street|2,137,165|2,088,964|
|Spinners<br>Court Development|2,537,529|2,537,529|
||4,939,054|4,890,853|



## 

## 

|FIXEDASSET INVESTMENTS||||
|---|---|---|---|
|||2023|2022|
|Market Values:||E|E|
|Opening<br>values||780,299|710,870|
|Additions||12,260|10,719|
|Disposals||-53,419||
|Net gains (losses) on revaluations|during year|-39,457|58,710|
|Closing values||699,683|780,299|
|Historic cost||245,487|286,646|





## 

## 

## 

||||||2023|2022|
|---|---|---|---|---|---|---|
||||||F||
||COIF Income Shares||||210,935|219,231|
||COIF Accumulation|Shares|||179,397|181,009|
||MBG Charity<br>Multi|Asset Fund Income|||29,166|30,001|
||M&G Charity<br>Multi|Asset Fund Accumulation|||280,185|327,162|
||Charinco Common|lnv Fund Accumulation||Shares|0|22,896|
||||||699,683|780,299|
|11.|DEBTORS:AMOUNTS<br>FALLING DUE WITHIN ONE YEAR||||||
||||||2023|2022|
||||||E||
||Rental and maintenance<br>debtors||||14,083|13,999|
||Debtor adjustment|account|||49|1,740|
||Other debtors||||10,494||
||Prepayments||||3,888|3,672|
||||||28,514|19,411|
|12.|CURRENT ASSET INVESTMENTS||||||
||||||2023|2022|
|||||||E|
||COIF deposit||||4,009|3,939|
||Bank deposit||||100|50,026|
||||||4,109|53,965|
|13.|CREDITORS: AMOUNTS||FALLING DUE|WITHIN ONE YEAR|||
||||||2023|2022|
|||||||E|
||Bank loans and overdrafts||(see note 15)||54,677|59,238|
||Other loans (see note 15)||||2,000|2,000|
||Trade creditors||||4,775|298|
||Social security and|other taxes||||(150)|
||Pension due||||205|183|
||Accrued expenses||||11,231|17,353|
||||||72,888|78,922|





## 

## 

## 

|CREDITOR|S: AMOU||NTS<br>|F|ALLING DU|E AFTER MORE THAN|ONE YEAR||
|---|---|---|---|---|---|---|---|---|
||||||||2023|2022|
||||||||E||
|Bank loans|(see note||15)||||1,182,920|1,235,781|
|Other loans|(see note||15)||||7,000|7,000|
||||||||1,189,920|1,242,781|
|LOANS|||||||||
|An analysis|ofthe maturity of loans is given below:||||||||
||||||||2023|2022|
||||||||E||
|Amounts<br>falling due within one year on demand:|||||||||
|Bank loans|||||||41,771|42,170|
|Mortgage<br>repayable||in less||than<br>1 year|||12,906|17,068|
|Other loans|||||||2,000|2,000|
||||||||56,677|61,238|
|Amounts<br>falling between one|||||and two years:||||
|Bank loans|repayable||within||1 —2 years||43,178|43,412|
|Mortgage<br>repayable||within||1|—2 years||12,906|17,643|
|Other loans|repayable||within||1 —2 years||2,000|2,000|
||||||||58,084|63,055|
|Amounts<br>falling due||between|||two and five years:||||
|Bank loans repayable<br>Mortgage<br>repayable||within <br>within||2 - 5years<br> 2- 5 years|||138,522<br>10,936|138,969<br>18,930|
|Other loans|repayable||within||2 - 5years||5,000|5,000|
||||||||154,458|162,899|
|Amounts<br>falling due||in more|||than five years:||||
|Repayable|by instalments:||||||||
|Bank loans|repayable||after|more than 5years|||977,378|1,016,827|
|SECURED|DEBTS||||||||
|The following secured|||debts||are included|within creditors:|||
||||||||2023|2022|
||||||||E||
|Bank loans|||||||1,200,849|1,241,378|
|Mortgages|||||||36,748|53,641|
||||||||1,237,597|1,295,019|





## 

## 

## 

## 

## 

|MOVEMENT|IN FUNDS|||||||
|---|---|---|---|---|---|---|---|
||||||Net|Transfers||
||||||movement|between|At|
|||||At 1/4/22|in funds|funds|31/3/23|
||||||E|||
|Unrestricted|funds|||||||
|Revenue reserve||||3,806,336|19,574|24,302|3,850,212|
|Unrestricted|Extraordinary|repair fund||72,707||(35,903)|36,804|
|Unrestricted|Cyclical Maintenance||fund|135,596|(1)|11,601|147,196|
|Revaluation|of investment|assets||||||
|reserve||||493,653|(39,456)||454,197|
|Revaluation|offixed assets|reserve||8,046,518|||8,046,518|
|||||12,554,810|(19,883)||12,534,927|
|TOTAL FUNDS||||12,554,810|(19,883)||12,534,927|



|Net moveme|nt<br>in funds,<br>i|ncluded|in the ab|ove are as follow|s:|||
|---|---|---|---|---|---|---|---|
|||||Incoming|Resources|Gains and|Movement|
|||||resources|expended|losses|in funds|
|||||E|||F|
|Unrestricted|funds|||||||
|Revenue reserve||||426,808|(407,234)||19,574|
|Unrestricted|Cyclical Maintenance||fund|(1)|||(1)|
|Revaluation|of investment|assets||||||
|reserve||||||(39,457)|(39,456)|
|||||426,808|(407,234)|(39,457)|(19,883)|
|TOTAL FUNDS||||426,808|(407,234)|(39,457)|(19,883)|



## 



## 

## 

## 

|Comparative|s<br>for movem|ent<br>in f|unds|||||
|---|---|---|---|---|---|---|---|
||||||Net|Transfers||
||||||movement|between|At|
|||||At 1/4/21|in funds|funds|31/3/22|
|||||E||||
|Unrestricted|funds|||||||
|Revenue reserve||||3,704,009|173,905|(71,578)|3,806,336|
|Unrestricted|Extraordinary|repair fund||49,702||23,005|72,707|
|Unrestricted|Cyclical Maintenance||fund|87,023||48,573|135,596|
|Revaluation|of investment|assets||||||
|reserve||||434,944|58,709||493,653|
|Revaluation|offixed assets|reserve||8,046,518|||8,046,518|
|||||12,322,196|232,614||12,554,810|
|TOTAL FUNDS||||12,322,196|232,614||12,554,810|



|Comparative|net movemen|t<br>in funds,<br>in|cluded<br>in the above|are as follows:|||
|---|---|---|---|---|---|---|
||||Incoming|Resources|Gains and|Movement|
||||resources|expended|losses|in funds|
||||E|F|F||
|Unrestricted|funds||||||
|Revenue reserve|||403,431|(229,526)||173,905|
|Revaluation|of investment|assets|||||
|reserve|||||58,709|58,709|
||||403,431|(229,526)|58,709|232,614|
|TOTAL FUNDS|||403,431|(229,526)|58,709|232,614|



|A current ye|ar 12 months<br>a|nd prior|year|12months combin|ed<br>position is a|s follows:||
|---|---|---|---|---|---|---|---|
||||||Net|Transfers||
||||||movement|between|At|
|||||At 1/4/21|in funds|funds|31/3/23|
|||||E|E|||
|Unrestricted|funds|||||||
|Revenue reserve||||3,704,009|193,479|(47,276)|3,850,212|
|Unrestricted|Extraordinary|repair fund||49,702||(12,898)|36,804|
|Unrestricted|Cyclical Maintenance||fund|87,023|(1)|60,174|147,196|
|Revaluation|of investment|assets||||||
|reserve||||434,944|19,253||454,197|
|Revaluation|offixed assets|reserve||8,046,518|||8,046,518|
|||||12,322,196|212,731||12,534,927|
|TOTAL FUNDS||||12,322,196|212,731||12,534,927|





## 

|above are a|s follows:|||||||
|---|---|---|---|---|---|---|---|
|||||Incoming|Resources|Gains and|Movement|
|||||resources|expended|losses|in funds|
|||||F|F|F||
|Unrestricted|funds|||||||
|Revenue reserve||||830,239|(636,760)||193,479|
|Unrestricted|Cyclical Maintenance||fund|(1)|||(1)|
|Revaluation|of investment|assets||||||
|reserve||||||19,252|19,253|
|||||830,239|(636,760)|19,252|212,731|
|TOTAL FUNDS||||830,239|(636,760)|19,252|212,731|



## 

## 



## 

## 

||||FOR THE YEAR ENDED 31|MARCH 2023||
|---|---|---|---|---|---|
|||||2023|2022|
|||||F||
|INCOME AND ENDOWMENTS||||||
|Investment<br>income||||||
|Investment<br>income||||19,634|18,475|
|Bank interest||||148|5|
|||||19,782|18,480|
|Charitable<br>activities||||||
|Rental income||||364,234|360,693|
|Licences and heating||contributions||24,971|22,987|
|Other Income||||763|1,271|
|||||389,968|384,951|
|Other income||||||
|Gain on sale of|intangible||fixed assets|17,058||
|Total incoming|resources|||426,808|403,431|
|EXPENDITURE||||||
|Charitable<br>activities||||||
|Water rates and|council tax|||22,873|23,667|
|Insurance||||7,540|7,289|
|Light and heat||||25,685|12,539|
|Repairs and renewals||||209,856|71,041|
|Grass cutting and garden|||maintenance|12,982|2,994|
|Mortgage<br>interest||||2,191|1,721|
|Loan interest||||56,293|51,799|
|||||337,420|171,050|
|Support costs||||||
|Governance<br>costs||||||
|Wages||||42,040|38,349|
|Auditors'<br>remuneration||||3,700|3,500|
|Professional<br>charges||||15,330|8,926|
|Administrative|costs|||8,744|7,701|
|||||69,814|58,476|
|Total resources|expended|||407,234|229,526|
|Net income||||19,574|173,905|





||||||2023|2022|
|---|---|---|---|---|---|---|
||||||E|E|
|INCOMING RESOURCES|||||||
|Investment<br>income|||||||
|Investment<br>income|||||19,634|18,475|
|Bank interest|||||145|7|
||||||19779|18481|
|Incoming resources|from||charitable|activities|||
|Other income|||||763|1,271|
|Licences and heating|contributions||||24,971|23,009|
|Profit on the sale of investments|||||17,058||
||||||62,571|24,280|
|Total incoming<br>resources|||||62,571|42,761|
|RESOURCES EXPENDED|||||||
|Direct Charitable<br>Expenditure|||||||
|Light and heat|||||12,365|5,485|
|Water rates and council||tax|||1,487|1,380|
|Insurance|||||552|533|
|Repairs and renewals|||||23,873|361|
|Other|||||||
|Gardening|||||||
||||||38277|7759|
|Support costs|||||||
|Management|||||||
|Office and administrative|||costs||4,479|3,507|
||||||4,479|3,507|
|Total resources expended|||||42,756|11,266|
|Net Incoming Resources|||before transfers||19,815|31,495|
|Transfer to designated||funds|||||
|To1From Extraordinary||repair fund|||(1,894)|2,018|
|To Cyclical repair fund|||||3,317|3,068|
|From Cyclical repair fund|||||~23,932||
||||||(22,509)|5,086|
|Net incoming<br>Resources|||for the Year||~2,694)|36,581|





||||2023|2022|
|---|---|---|---|---|
|||||E|
|INCOMING RESOURCES|||||
|Incoming resources from|charitable|activities|||
|Rental income|||125,472|122,984|
|Other income|||||
|Total incoming<br>resources|||125,472|122,984|
|RESOURCES EXPENDED|||||
|Direct Charitable<br>Expenditure|||||
|Light and heat|||208|158|
|Water rates and council tax|||11,769|10,517|
|Insurance|||2,319|2,222|
|Repairs and renewals|||34,119|33,630|
|Gardening|||7,027|1,609|
|Other reliefs|||||
||||55442|48 138|
|Support costs|||||
|Management|||||
|Office and administrative|costs||22,506|18,744|
||||22,506|18,744|
|Total resources expended|||77,948|66,880|
|Net Incoming Resources|before transfers||47,524|56,104|
|Transfer to designated<br>funds|||||
|To/From<br>Extraordinary<br>repair fund|||14,156|8,284|
|To Cyclical repair fund<br>From Cyclical repair fund|||21,558<br>~21,351|19,944<br>~8,900)|
||||14,362|19,328|
|Net Incoming Resources|for the Year||61,886|75,432|





||||2023|2022|
|---|---|---|---|---|
||||E|P|
|INCOMING RESOURCES|||||
|Incoming resources from <br>Rental income|charitable|activities|81,979|83,316|
|Total incoming resources|||81,979|83,316|
|RESOURCES EXPENDED|||||
|Direct Charitable<br>Expenditure|||||
|Light and heat|||2,475|1,945|
|Water rates and council tax|||7,748|10,112|
|Insurance|||1,740|1,668|
|Repairs and renewals|||91,921|26,611|
|Gardening|||1,934|1,085|
|Mortgage interest|||2,191|1,721|
||||1D8 DDD|43 142|
|Support costs|||||
|Management|||||
|Office and administrative|costs||14,705|12,698|
||||14,705|12,698|
|Total resources expended|||122,714|55,840|
|Net Incoming Resources|before transfers||(40,735)|27,476|
|Transfer to designated<br>funds|||||
|To/From<br>Extraordinary<br>repair fund|||(13,793)|(1,927)|
|To Cyclical repair fund<br>From Cyclical repair fund|||16,583<br>~22,135|15,341<br>~3,126)|
||||(19,346)|10,288|
|Net Incoming Resources|for the Year||~60,081)|37,764|





## 

||<br>for|<br>the Year Ended 31 MARCH 2|023||
|---|---|---|---|---|
||||2023|2022|
|INCOMING RESOURCES|||||
|Incoming resources from|charitable|activities|||
|Rental income|||30,999|30,144|
|Total incoming<br>resources|||30,999|30,144|
|RESOURCES EXPENDED|||||
|Direct Charitable<br>Expenditure|||||
|Light and heat|||10,561|4,892|
|Water rates and council tax|||1,432|1,261|
|Insurance|||1,056|1,021|
|Repairs and renewals|||45,716|3,475|
|Other|||||
||||58765|10649|
|Support costs|||||
|Management|||||
|Office and administrative|costs||5,560|4,594|
||||5,560|4,594|
|Total resources expended|||64,325|15,243|
|Net Incoming/(Outgoing)|Resources|before transfers|(33,326)|14,901|
|Transfer to designated<br>funds|||||
|To/From<br>Extraordinary<br>repair fund|||(25,944)|4,036|
|To Cyclical repair fund|||6,633|6,137|
|From Cyclical repair fund|||~6,343||
||||(25,654)|10,173|
|Net (Outgoing)/incoming|Resources|for the Year|~58,980)|25,074|





## 

||for|the Year Ended 31 MARCH 20|23|23||
|---|---|---|---|---|---|
||||2023||2022|
||||F||E|
|INCOMING RESOURCES||||||
|Incoming resources from|charitable|activities||||
|Rental income|||6,122||5,857|
|Total incoming resources|||6,122||5,857|
|RESOURCES EXPENDED||||||
|Direct Charitable<br>Expenditure||||||
|Light and heat||||||
|Water rates and council tax||||438|397|
|Insurance||||89|88|
|Repairs and renewals||||755|314|
||||1|282|799|
|Supportcosts||||||
|Management||||||
|Office and administrative|costs||1,098||893|
|Total resources expended|||2,380||1,692|
|Net Incoming/(Outgoing)|Resources|before transfers|3,742||4,156|
|Transfer to designated<br>funds||||||
|To/From<br>Extraordinary<br>repair fund||||544|504|
|To Cyclical repair fund||||829|767|
|From Cyclical repair fund||||||
||||1,374||1,271|
|Net (Outgoing)/incoming|Resources|for the Year|5,116||5,436|





## 

## 

||for|the Year Ended 31 MARCH 2|023||
|---|---|---|---|---|
||||2023|2022|
|||||F|
|INCOMING RESOURCES|||||
|Incoming resources from|charitable|activities|||
|Rental income|||119,661|118,370|
|Electricity refund|||||
|Total incoming resources|||118,370|118,370|
|RESOURCES EXPENDED|||||
|Direct Charitable<br>Expenditure|||||
|Light &heat|||75|59|
|Water rates &council tax|||||
|Insurance|||1,784|1,757|
|Repairs 8 renewals|||17,492|6,652|
|Loan interest|||56,293|51,799|
||||75 644|60 567|
|Support costs|||||
|Management|||||
|Office and administrative|costs||21,464|18,041|
|Total resources expended|||97,108|78,608|
|Net Incoming/(Outgoing)|Resources|before transfers|22,553|39,762|
|Transfer to designated<br>funds|||||
|To/From<br>Extraordinary<br>repair fund|||10,889|10,090|
|To Cyclical repair fund|||16,583|15,341|
|From Cyclical repair fund|||||
||||27,472|25,431|
|Net (Outgoing)/Incoming|Resources|for the Year|50,025|65,193|





## 

||||2023|2023|2022|
|---|---|---|---|---|---|
||||F|||
|EXPENDITURE||||||
|Office salaries|||42,040||38,350|
|Light and heat|||2,135||950|
|Water rates and council tax||||546|737|
|Insurance||||356|370|
|Repairs and renewals||||683|443|
|Telephone||||993|1,173|
|Computer costs||||406|1,287|
|Printing,<br>postage and stationery||||485|460|
|Travel expenses||||||
|Bank charges||||882|843|
|Audit costs|||3,700||3,500|
|Professional<br>charges|- legal|||||
|Professional<br>charges|—surveyors||15,330||8,406|
|Professional<br>charges|- payroll|||438|520|
|Bad debts||||||
|Sundry expenses|||1,819||1,436|
|Total Management|and Administrative|Costs|69,813||58,477|



## 

|Church Street Almshouses|Church Street Almshouses|||4,479|3,507|
|---|---|---|---|---|---|
|StStephen's<br>Place||||22,506|18,744|
|Severn Street||||14,705|12,698|
|Reverend<br>Francis Palrne's||Hospital||5,560|4,594|
|Wardle Close||||1,099|893|
|Spinner's<br>Court||||21,464|18,041|
|Total Management|and Administrative||Costs|69,813|58,477|



