a)arity registered number.. 235579
ILCHESTER TQWN TRUST
TRUSTEES REPORT AND
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

Ilchester Town Trust
Trustees Report and Ilnaudited Flnanclal Statements
For The Year Ended 31 December 2022
Contents
Pa9e
Charlty Infomiation
Trustees. Report
Independent Examlner's Report
statement of Finanoal Activities
Balance Sheet
Notes to the Financial Statements
8-13
Detailed Statement of Financkil Activrtie5 - Town Hall
14
Detalled Statement ol Flnandal Actlvltles - Sportsneld
15

Ilchester Tobyn Trust
Charity Inforniation
For The Year enfled 31 December 2022
Truste•s
Catherine Dobson
Christ]ne Jes50p (SANHS ￿rninee)
Graham Mottram IIPC nominee) IChaSm)anl
Stella P￿kf0rd
Susan Small (VI￿ Chalr)
Harold Williams
m￿hael Edwards (appointed l November 2021)
Clerk
Maxlne Read
Charlty Number
PrIn¢l￿1 Addres•
235579
The Town Hall
High Street
Ilchester
Yeovil
BA22 8NQ
Gavin Brown FCCA
Davld Collard and Co
3 Marco Polo Ho¢Jse
Bindon Rc4d
Taunton
Somerset
TA2 6BJ
Ind•p•nd•nt Examln•r
Page I

Ilthester Town T￿￿t
Trustees. Report
For The Year Ended 31 December 2022
The trustees present their annual report with the financial statements of the charity for the year ended 31 December 2022. The
trustees have adopted the provisions of Accounb"ng and Rep)rtlng by Chanties.. Statement of Recornmended Prattice applicable
to charities in weparfng theSr accounts in accordan￿ with the Flnancial Re[M)￿ng Standard applicable in the UK an¢J Republic c
Ireland IFRS 1021.
CHARITABLE OBJECTS
The upkeep, repalr and maintenance of the communty centre and tt)e museum.
Any charitable purtx)ses for the general benefit of the inhabitants of Ilchester.
dmonlstr
The Ilchester Town Trust is constituted by a Deed of Trust and is a registered tharity, number 235579. Its address Is do Mrs
Maxlne Read, Clerk to the Trustees, The Town Hall, Hlgh Street, Ilchester, Yeovil, Somerset BA22 8NQ.
The Charity Is Curren￿Y admlnistered by seven Trtbstees- two nomlnated by the Ilchester Parfsh Councll, and flve co-opted. The
Tnjstees as (* 31st December 2022 are..
Mr Graham Mottrarn IChairman},' Mrs Susan Small (VI￿-chairrnan)- Mrs Cathenne Dobson,. Mrs Stella Pickford,. Mrs ChristSne
Jessop,. Mr Harold W111iams, and Mr Mlchael Edwards. There We￿ no new aPkM)intments, or resignations, in 2022.
The Trust is attempting to recrult addityonal Trustees wlth the )Im of read)in9 nine committee memtxrs.
The Trust uses HSBC and the National Westrninster Bank, tr￿h In Yeovil, for banking setvices. The HSBC chantsble accounts are
charged a monthly Interest fee, and transactSon fees. The￿f0￿ the three accounts are managed In a way to best avold unnecessary
banklng fees agalnst the chadty's IInan￿s.
The Trusts conunue to use the services of Messrs Porter Dodson. Solldtors of y￿VIl, for Jny legal supwrt and rep￿sentatIon, and
Davld Collard & Co for flnandal 5ervlces and support.
OBJECTIVES, ACTIVITIES AND ACHItVEMENts
Governance ol the charity decrees that any Income garnwed Is In the first Instance applled to maintaln the os5ets of the Trust.
Thls includes the Ilchester Town Hall and Communlty Centre, and the He￿tage cent￿ withln, plus the Pavlllon and Skh)rts fields;
and secondly, for any charttable purposes for the general teneflt of the Inhabitants of Ilchester.
The charity employs three members of stsff, all on a part-time basis, these a￿..
Thè Clerk to the Trustees. a residènt Caretaker at the Town Hall, and a SKhyts field Supervisor for the Sports Flelds and Pavllion.
The Town Hall 15 a Grade Ir Llsted Bullding and Is an extremely expenslve bullding to run and maintsin. The Trustees have an
ongolng strateglc review of Its artS¥ities and condude that they wlll continue to operate the Town Hall Into the future and will Invest
gradually In Improvements.
The Trust experlenced an unfortunate start to the year. when it Wlas dtscovered that the Pavilion had teen vandallsed In the early
hours of New Year's Day. The result treing that the rTh)f soffits at the back of :he Pavlllon, and the external emergency Ilghtlng
had to be replaced. An additional Crn camera was installed at the Pavilion.
The Trust hosted the Queen's Platlnum Jubllee Street Party and ￿lebratIOnS at the Town Hall and on the Green In June 2022. The
Trustees approved the replacement of the Town Hall Hat kitchen in the summer of 2022. The existing kitchen, which was over 30
years old, was In a very poor state of repair. An Interest free three-year loan was gamered for the purchase of a new kitchen,
which was heavily discounted against the onglnal sale price.
Additlonal eX￿ndItUre at the end of 2022 included a new dishwasher for the matn kitchen in the Town Hall, following the existing
dI5hwasher belng condemned. A second-hand elethc cooker was purchased for the maln kitchen In the Town Hall, Includlng other
assoclated installatlon costs. It was ne8Jed to ￿plaCe the existing gas ccoker, was extremely old and deemed a safety risk
due to the fact that live flame was being used t*y oJstomers. Other smaller Items of expenditu￿ to note, included the painting of
the Pavllion foyer, and the main hall lights In the Town Hall being ￿p1a￿d with LED Ilghting. A rolllng program for Installing LED
lights will be carried out during 2023.
Wot*s to repair the perimeter walling located at the Roman Cernetery is n¢)w virtually complete and the Trust wi15 be looking to
consolldate the remaining stone wall in the middle of the land, whKh is cU￿￿V unstable. In April 2022, an ecologist started
surveying for dorm1￿, bats, and badgers wlthin the cemetery, as instrurted by Hlstoric England. No works could commenTr at the
Cemetery until the survey was fina115ed. the COFnpleted ￿k￿¥t was rece¢ved by the Trustees in February 2023. Project works wlll
commence in the surnmer (* 2023. Guided tours (that are hekl the perimeter or the cemetery) commenced In the sprlng of
2022 and were available throughout the summer rrM)nths.
Page 2

Ilchester Town Trust
Trustees. Report
For The Year Ended 31 December 2022 {continued)
OBJECTIVES, ACTIVITIES AND ACHIEVEMENTS {¢ontInu￿)
The Trust applied lor, and Suc￿sSfUllY r￿1ve￿ two grants from the South Somerset Distrirt Council to suprK)rt the Pavlllon and
Sports field. to the sum of £3917.00.
The Town Hall and Pavilion have always been a popular venue fv hire by ￿th the local communlty an¢J dlents further afleld.
Client bookings are a valuable source of wenue and are ￿0vering well fdlowing the pandemic. This aside. the￿ is a need tts
assess current bookings and find ways to IncrEase ￿venue via this means. The hall is use(1 on an annual basis as a p>lllng station
for the village for elections, which went ahead In May 2022.
The Town Hall hosts a Llbrarylcommunlty rcM)m and the Herltage Cent￿, p￿￿UslY known as the Ilchester Museum. Thls has
been ￿naMed as in reality there a￿ no significant curattsnal skills or Storage. to 5UPPJrt a potentsally registered museum. These
facllitles continue to be popular with the local community and visitors from further afield. The Heritage Centre Is run solely by
voILSnteers and is normally cyen to the public frorn Easter until Ortober half term week, every year. The Heritage Centre stayed
closed durlng 2022, but the frust 15 delighted that it wlll open after Easter. in April 2023.
Weekly car boot sales started at the beginning of Apn'l 2022 a¢)d the season finished at the end of September. Weather Impacted
the car boot sales to some extent thls year. but tl)e sales Still raised Just short of E18k. The income genernted Is Invaluable and
goes towards runnlng cost5 and the future development of the Pavilion and Sp)rts field. Voluntsry help from the local community
plays a major part In the running of the car toot sales and Sports field In 9enwal, which ￿MaInS the home ground for Ilchester
Youth Football a*Jb, and a base for the Guides and Brownies.
FINANCIAL REVIEW
Income from the Town Hall & Museum arnourtted to £12,781 (2021.. £5,745). Investment Income from the Endowment Fund, was
£45,59912021,: £40,894).
The expendlture incurred on malntalnSng the Ilchester Tt)wn Hall & Ctynmunity Centre and Museum las shown In the Vnrestrlcted
Oeslgnated Town Hall Fundl vlas £38.187 12021.. £30.5981. SupFQrt costs Increase sllghtjy to £10,003 from £7,707 In 2021,
resultlng In total ￿sOUrceS expended of £48,190 (2021= £38,305).
The Unrestrlcted Deslqnated Sports-fleld lund had total Incomlng resources of £29,506 {2021.. EL2,7L41- the In¢￿aSe was largely
due to an Increase In the Intake from car boot sale receipts. Total resourc￿ expended were £42,720 12021.. £40,320). The net
(outgolngl resources of the Unrestrfcted Deslgnated Sp)rts-field lurtd was a deficit of £13,214 {2021.' (£27,60611.
Thè Chanty's policy for detemiining the level of reserves Is to retsln suffident to be able to deal wlth any major fftpalr work or
other unf¢re5een expense arlsing In the next year together wlth day to day runnlng expen￿. Vnrestrlcted Reserves on 31st
De￿mber 2022 amounted to £477,83S, of which £165,994 is cash.
The Chadty ttas conducted J revlew of the major rlsks to which the Charity is extKJs&J. and systems have been established to
mitigate those rlsks.
Page 3

For The Year Ended 31 l>etember 2022 (u￿rtinued)
srATEMENT OF TrusfEES' RESP¢)IISIBILTTIES
Charlty law requirts the Trustees to p￿pare flnandal statements fvr each financial year whlth show a true and falr vlew of the
stste of affalrs of the Chartty ènd its financial activFb"&s for that peth)d. In prEpadwJ tts)se finanLial statements the Trustees are
required to..
select sultable accounting O￿leS and Con￿9￿n￿Y appty theJn:
obserye the methods and prlnoples In the Charft6es SORP.
rnzke judgements and ts￿rnates that are reasonable aThY prudent:
stste whether applicable accountlng stsndards and statem￿t$ of recommeThJed Pract1￿ have been followed, subject to
any departures disclosed and explained In the finandal statements;
and prepare the finandal ststements on the golng concem basls UTh￿ t 15 inopproprlate to presume that the Charlty
wlll contlnue In operatlonal ￿lSter￿e.
Tre Twstees are reskX)nsible for keeplng proFer accounts.ng reths whkh dlsdose with reasonable aecuracy at any time the
finandal posltlon of the Chadty and to enable them to ensure that the finondal statements comply wlth the Charltles Act 2011.
They a￿ also iesponslble for safeguardlng the assets ol the arml hence for taWThJ reasonotye steps for the preventloTh and
detethon of fraud and other irreyularltles.
The Trustees have approved the Trustee's Rwt above and the x(r¥mpanWThJ accounts whlch have prepared In
accordance wlth the Charfty Scheme, the Charttie5 Act 2011 aTrJ Statement of Recommended Prnetlee applicable to cha￿tIeS
preparlng thelr accounts In accordan￿ wlth the Flnandal Reporting Standard applicable In the UK and Republlc of Ireland
IFRS1021 (Char6ties SORP (FRS 10211.
On behalf of the board
Graham Mottram
Chalrn)an
Page 4

Ilch•ster Town Trust
Independent Examinèr's Report
For The Year Ended 31 December 2022
I report to the chartty on my examlnatlon or the accounts d Llchester Town Trust for the year ended 31 December 2022.
Responslbllltles and ba$18 of report:
As the trustees of Ilchester Town Trust you a￿ ￿sponSible for the prEparntion of the ac(x)unts in accor<lance wtth the
requirements ol the Charities Art 2011 rthe Act").
I report in ￿5p￿t of my examination of the Twst's accounts carried out under sectfjon 145 of the 2011 Act and In carrying out
my examlnation, I have followed all the applicable Directions given tsy the Charity Commission under section 145{5llbl of the
Act.
Independent examinerfs statement:
I have completed my examination. I confirm that no material matters have cL*ne io my attention which glves me cause to
belleve that, in any matertal ￿Spect..
A¢¢ounting were not kept in occ(Ydan￿ wlth sethon 130 of the ChaNtles Att,. or
Tre accounts do not accord with sud) words; or
the accounts dld not comply with the applicable requirements concerning the form and content of accounts set out in
the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts glve a 'true and
falrf vlew whkh Is not a matter cortsldered Js part of an Independent examinakn"on.
I have no concerns and have come across no other matters in conn￿t￿ wlth the examlnatlon to whlch attentlon should be
drawn In thls report In order to enable a proper understsnding d the aco)unts to l)e reathed.
Gavln Brown FCCA
Date 24 Octob•r 2023
Davld Collard and Co
3 Marco Polo House
Cook Way
Taunton
TA2 6BJ
Page 5

Ilchester T¢)vm Tfust
statement of Financial Activrties
For The Year Ended 31 December 2022
ilnregtriLted Restricted Endowmeot Total funds Total funds
funds
funds
funds
2022
2021
INCOME
Income and endowments trom:
Donations and legacies
Charitable acbviOes
5.222
18,967
17.859
239
5,222
18,967
17,859
45,838
11,599
6,845
40,909
Raislng funds
Investment5
45,599
Totsl
41287
45,599
87,886
59,353
EXPENDETVRE
Ralslng funds:
Car tKJOt sale - dlrert costs
2.174
2,174
766
1174
2,174
766
Chprltable a¢tlvltlw:
Town Hall
Sportsfleld
Roman Cemetery
48.19)
40,546
48,190
40,546
38,305
39,554
2, 166
88.736
88,736
80,025
Totsl
90.910
90,910
80,791
NET INCOMEI(EXPENDrnIRE)
BEFORE INVESTMENT
GAINS/(LOSSES)
Net gains on Investmenrs
(48,623)
45,599
(3,024)
(21,438)
NET INCOME/{expENDmiRE)
Transfers between funds
NET MOVEMENT IN FUNDS
(48,623)
45.599
(3.024)
45,599
45,599
(3,024)
(21,438)
(3,024)
(21,438)
RECONCILIATION OF FUNDS:
Total funds brought forward
465,834
1,414,132
1 879 966
1 901 404
TOTAL FLINDS CAR￿e0
FORWARD
io
462,810
1,414,131
1,876.942
1.879,966
The notes on pages 8 to 13 fomi part or these flnanclal ststements.
Page 6

BalanLY She•t
A# at 31 DeCem￿r 2022
2022
2021
FIXED ASSErs
Tangible assets
Herltage assets
Investh)ents
313,617
318,020
1,399,107
1,399,107
1,712,724
1.717,127
C11RREl￿ ASSErs
Debtor5
Cash at bank and In hand
4.134
165,994
4.484
170.128
164,351
Cr•dltor•: Amourts f•lllng du• wlthln on•
year
(5.910)
(1,512)
NET CURRENT ASSETS
162 839
TOTAL ASSEfs LESS CURRENT LIABILmes
1 876.942
1 879 966
NET ASSETS
1 876,942
1 879 966
PUNDS
Unrestrirted hJnd$
Restrlcted funds
Endowrnrtnt fuThJs
io
io
io
477,835
480,859
1.399,107
1 399,107
TOTAL CHARrrY PUNDS
1,879,966
On behalf of the board
Graham Mottram
Chaimièn
-° OcJfJKy 20
The Th)tes on pages 8 to 13 form part of thtse finanrial 5tatemert&
Page 7

Il¢hest•r Tovth Trust
Notes to the Financial Ststements
For The Year Ended 31 December 2022
l. Accountlng Pollcles
1.1. Basls of preparatlon of flnanclal sLit•m•nts
These accounts have been prepar&J under the histoncal cost convention with ttems recLvJnised at C05t or trar55artion value
and have been p￿pared in accordall￿ with..
the Statement of Recommended Practlce.. Accounting and Rewting by Charities weparing their accounts in a¢u)r<Jam
with the Financial Reporting stsndèrd applicable in the UK and Republ¥c of Ireland {FRS 1021.
the Finanaal Reporting Standard applicable in the United Kingdom an¢J Republic of I￿land IFRS 1021
and with the Charities Act 2011.
1.2. Income
Income is recognised In the Statement of Financial Athvities (SOFA) when..
the charity becomes entitled to the resour￿,.
it is more likely than not that the tru5tee5 will receNe the resour￿.
the monetary value Can te measured with sufficient ￿lIabIlIty.
1.3. Exp•ndltur•
Liabilities are recognlsed Whe￿ it Is m¢ye likely than not that there is a leoal or construttive obligation committing the
charity to pay out resouros and the amount cl the obligation can be measured with reasonable ￿rtaIntY.
Support costs
Support costs Include central functlons and have been allocated to actlvlty cost categortes In prDPtrrtl¢n to time spent by the
clerk.
1.4. Tanglble flx¢d assets and d•prrflatlon
Tangible flxed assets are measured at cost less accumulated depreclarion and any accumvlated Impalrment losses.
Depreciation Is provided at rates calculated to write off the cost of the fixed assets, le55 their estimated residual value, over
thelr expected useful Ilves on the f¢Ylowlng b•ses:
Freehold land
Sports ptthes
Sptsrts pavilion
Sports fleld Improvements
Equipment
Over SO years
Over 10 years
Over 4 years
Medtage fixed assets held In the pernianent endowment fund are not capitsli￿ or deprttiated due to dlfficulty In obtalnlng
liable cost InformatSon or valuations.
1.5. Flx•d aM•t Inve#tmeTrts
Investment5 are Included at closing mid-market value In the balance sheet, any galn or Soss Investment Is credited or
charged to the Statement of Finandal Activltaes.
1.6. Fund aceountlng
Unrestrfcted funds are available for use at the dlscretion of the trustees in hjrtherance of the general objertlves ol the charlty
and which have not been designated for other purKw.
Designated funds comprlse unrestnLted funds that have been set aside by the tnjstees for pa￿Cvtar purposes.
Restrlcted funds are funds whlch a￿ to be us&J in accordance with specific restrrictions imposed by donors or which have
been ra1sed by the charity for partScular purposes. The cost of raising and administering such funds are charged agalnst the
specfflc lun¢J.
2. Trustees Remuneratlon and Expen••s
No remuneratlon or other benefits frthn the charity We￿ r￿1Ved by the trustees duflng the current or pre￿Ing year.
I twstee (2021: 11 was ￿1MburSe0 for exrenses paid M l*half of the charity of £1.17512021.' £154}.
Page 8

Ikhestèr T¢Mn Trust
Notes to the Financial Statements (continued)
For The Year Ended 31 December 2022
3. Emp5oyee Numbers and Remuneratlon
The average number of employees during the year was 3 {2020.. 3)
2022
2021
Wages and salarSes
Employerfs national insurnnce
30,435
998
27,757
287
28,044
No employee recelved eThJluments In excess of £60,000.
4. Incomlng Resour¢o•
Unrestrlrted Restrlrt¢d Endowment Total funds Total lund•
funds
funds
lunds
2022
2021
Donatlon• and l•ga¢lu:
Grants re¢eiv*J
Statue donatSons
Ransom strlp contrIb￿konS
3,967
l.255
3,967
1,255
5.222
5,222
Ch•rltabl• •ctlvltl•*:
Museum recelpts
Hlre ol town hall
HI￿ of pavilbn and grounds
Heritage dav
Lease ol grourwjs
47
10.225
7.599
47
10,22S
7,599
500
596
18,967
4.674
5,854
475
596
11,599
596
18,967
Ral8lng fvnd•:
Car boot sale ￿eIptS
17.859
17,859
17,859
17,859
6.845
6,845
Inve•tm•rt•:
81ack Rock dlstributlons re￿1Ve0
eank Interest recelved
45,599
45,599
239
40,894
15
239
239
45,599
45.838
40,909
41287
45.599
87,886
59,353
Page 9

Ilchester Town Trust
P4otes to the Financial Ststements (continued)
For The Yéar Ended 31 Dectrnber 2022
5. Resourcés Expend
Vnrestrirted Restricted Endowment Total lunds Totsl funds
funds
lunds
2022
2021
Ralslng funds:
Car boot sale . dlrect costs
2,174
2,174
2,174
2,174
766
766
Tovm Hall:
Caretakers salary
other cleaning costs
Heat light and water
Insurance
Communications
Repairs and malntenance
Museum costs
Sundrles
Hedtage day o¢Jtgolngs
Bank charges
Dep￿CIatIOn
Allocated support costs
9,363
124
3,726
4.029
1,637
13.913
9,363
124
3,726
4.029
1,637
13,913
9,283
255
4,950
2.386
1,805
8,937
330
928
263
1,493
270
41
3.591
10.003
48,190
1,493
270
41
3,591
10,003
48,190
1,457
7,707
38.305
Sportsfl•ld:
Repair5 and mJlntenance
Insurance
Buslness rntes
Heat Ilght and water
Sports superviwr salary
Cleanlng costs
Communl¢atyons
Sundrles
Depreclatlon
Allocated 5UPPOrt costs
10.049
2,541
10,049
2,541
5,440
2,386
LL6
1,146
7,756
71
765
1,988
8.085
118
888
464
9.717
6,696
40,546
1,988
8,085
118
888
464
9,717
6,696
40,546
16,713
5,141
39.554
Roman Cemetery:
Repairs and malntenance
2,166
2,166
90,910
90,910
Page 10

Ilchester T(Avn Tryst
Noteg to the Financial Statements (Cobrtinued)
For The Year Ended 31 December 2022
6. Tanglble Ass•ts
Freehold Sports
Land
Pitches
Pavllion
Freehold
Equipment Equlpment
Improvements Town Hall Sportsfield
Totsl
Cost
As at l Janujry 2022
Additlons
64,530
33,156
338,095
27,983
40,295
8,905
76,115
580,174
8,905
As at 31 December 2022
64,530
33.156
338,095
27,983
49,200
76,115
589,079
Depreclatlon
As at L January 2022
Charge lor the year
125,872
27,983
38,256
70,043
262.154
As ot 31 December 2022
275,462
Nat Book Valu•
As at 31 December 2022
64,530
33,156
205,461
7.353
3,117
313,617
As ot l Jjnuory 2022
64,530
33.156
212,223
2,039
6,072
318,020
The followlng herltage Ilxed assets, Induded at nll cost. form part of the thartty's Permanent endowment fund.'-
Town Hall and Museum, Ilchester (forn￿*￿V Old Town Hall and 32 H6gh Street)
Green and Market Cross trontsng Town Hall, and wèighbn.dge
Roman Cemetery, Ilchester
Exhiblts In Museum
ma￿ lon loan to County Museum)
The charlty's assets are valued at É2.685,219 for Insurnnce purposes.
Freehold land comp￿Se$:.
Land at Ilchester (Sportsnebjl (cost 1993)
Land at Ilchester (cost 1993)
Land at Ilchester, Corporatlon Close
PIJV A￿a al The Mead, Ilchester
Land at Road
N69627
N61822
0877
16.69 acres
7.7S acres
33,380
15.500
15,650
The Land at Ilchester Is leased •nnu•lly ftr a sum of £449. A voluntsry. professlonal valuatson calculated that thls was a
fair and true value.
7. Flxed A••¢t In¥eJtments
2022
2021
Market Value at 1st January 2022
Increase In market value
1,399,107
1,288,305
110.802
Market value at 3LX Decern￿r 2022
1.399,107
1,399,107
Investments at market value cornpri5e'.-
BLK Charities UK Bond Fund Distnbub'on Units 82.885. 103
BLK Charltles UK Equity Fund Distri￿l￿.0n Units 174,286.785
152.260
1,246.847
152,260
1,246,847
1,399,107
1,399,107
Historical Cost as at 3111 D￿ember 2022
495,538
495.538
Page 11

Xlchester Town Trwt
Notes to the Financial Statements (contlnued)
For The Year Ended 31 De￿mbe* 2022
. Débtofs
2022
2021
Trade debtors
Claim for Matket Cross repair5
12531
4,387
97
4,387
4,134
4,484
9. Credttors: Amounts Falling Due Wlthln One Year
2022
2021
nan￿ re.. kltchen
Accruals Jnd delerryd Income
4,398
I,S12
5.910
1,512
Page 12

Ilchtstér T¢swn Trust
Notes to the Financial Ststements (contlnued)
For The Year Ended 31 December 2022
10. Analysls of Charltable Funds
10.1 Movement In fundg
At l jan Incomlng Resources Investment
2022
r•sourtqs axpend•d
Gains
Transfers
At31 De¢
2022
Town Hall
Sportsfield
100,157
365,677
12,781
29,506
(48.1901
{42,7201
45,599
110,347
352,463
Unrestrlcted lunds
465,834
42,287 {90,910)
45.599 462.810
Roman Cemetery
Ransom Strfp, Pdory Road
Restrlrted lunds
Town Hall and Museum, Ilchester
Purchase of land at Prlory Road
Roman Cemetery, Ilthester
Exhlblts In Museum
Macelon loan to County Museum)
BLK Charltles UK Bon¢J Fund DISt￿bUtIon Unlts
BLK Charltyes UK Equlty Fund Dlstrlbutton Units
IS.6SO
{625)
15.650
16251
IS2,260
L.246,847
45.$99
145,599)
157,233
1,246,847
Endowment funds
1.414.131
45,599
45.$99
1 414,132
Total Charlty fund•
87,886
90,910
1,876,942
10.2 An•ly•l• of n•t u••ts b•iw••n fund•
Unr•¥trlcted Re8trlrted Indowm•nt At 31 D•¢
lund•
lund#
fvnd•
2022
Y••r •nd•d 31 D•¢efflber 2022
Flxed assets
Current assets
Credltors less than l year
313,617
170.128
15,9101
1,399,107 1,712,724
170,128
15,9101
N•t a#6•t*
477,835
1.399.107 1,876,942
Unrestrlcted Restrlrted Endowment At 31 D•c
fvnd•
lund•
lund•
2021
Y•ar •nd•d 31 O•umb•r 2021
Fixed assets
Current assets
Creditors less than l year
318,020
164,35l
1,512
1,399,107 1,717,127
164,351
1.512
N•t •ss•ts
1,399,107 1,879,966
10.3 Detalls of restrlcted funds
No ￿trIcts￿ funds as at 31 December 2022
Page 13

Ilcherter Tovm Trt￿t
Detailed Ststemert of Financial Activitie5 - Town Hall
For The Year Ended 31 December 2022
2022
2021
Incomln9 resoutcts:
Hlre of town hall
Hire of equipment
Lease of grou[￿$
eritage
Covld 19 Iwal authorlty grants
statue donations
Bank Inte￿st
10,210
15
596
500
50
1,255
155
4,674
596
475
12,781
5,745
Rewurces expended on charltable artlvltle•- Town Hall:
ca￿takerS salary
Other cleaning costs
Heat light and water
Insurance
Communications
9,363
124
3,726
4,029
1,637
13,913
9,283
255
4,950
2,386
1,805
8,937
330
263
Repalrs and maintenance
Museum costs
Herltage day outgolng
Bank charges
Sundrte5
Depreclatlon
270
41
L,493
3.591
38,187
928
1,457
30,598
Support t(￿.
Clerk's salary
Clerk's expenses
Legal fees
Independent examlnatlon
Accountancy servlces
8,391
705
6,603
92
907
10,003
1,012
7,707
Total ￿￿￿￿C•* •xp•nd•d
48,190
38,305
N•t Incom•/(Exp•ndltuv•)
{35,409)
(32,560)
Transfer from permanent endowment
45,599
40,894
N•t mo¥•m•nt In fund
10.190
8,334
Town Hall deslgnated lund brought f￿vard
IrJ),157
91,823
Town H?11 deslgnated fund carrled lorwavd
110,347
100,157
Page 14

Ikhester Town Trust
Detalled Statemert of Financial Activities - Sportsfield
For The Year Ended 31 D￿ernber 2022
2022
2021
Incoming rèstsurt•s:
Hlre of pavi1Son and grounds
Car botst sale - receipts
Grants recelved
Museum ￿eIpts
Bank Interest
7,599
17,859
3,917
47
5,854
6,845
84
15
29506
12,714
Resources expended on ralslng fund
Car boot sale d1￿ct costs
766
2,174
R•sourc•s •xpended on charltabl• artlvltlu - Sportsfi•ld:
Repa1rs and rnaintenance
Insurance
Business rate5
Heat Ilght and water
Sports sUpervi￿r salary
Grants to local charlties and causes
Cleanlng costs
Communlcatlons
Sundrfes
Depreclatlon
10,049
2,541
5,440
2,386
116
1,146
7,756
1,988
8,085
IL8
7L
785
464
9,717
33.850
16,713
34,413
Support CO•￿.
Clerk's salary
Clerk's expenses
Independent examlnatlon
Bank charges
Accountancy seNlcas
5,594
470
4,402
62
27
605
674
5,141
6,696
Totsl r•AtsUr￿ éxpnded
42,720
40,320
Net fflovement In lund
{13,214)
(27,606)
Sportsfield designated fvnd brovght fotya
365,677
393,263
Sport•fi•ld dulgnat•d fund carrl•d f•)ThY•rd
352,463
365,677
Page IS