| Objectives and | Activ | iti | es | es | |
|---|---|---|---|---|---|
| SORP reference | |||||
| Summary ofthe purposes |
of | Para | 1.17 | The purpose ofthe William Paulett Charity | |
| the charity as set out | in its | isto apply its income to the maintaining | |||
| governing document |
and running ofthe 10almshouses in its |
||||
| ownership | |||||
| Summary ofthe main activities in relation to those |
Para 1.18 |
1 17and | The Charity derives its income from share dividends plus Weekly Maintenance |
||
| purposes for the public |
Contributions (WMCs) from its residents |
||||
| benefit, in particular, |
the | and the income is used to cover | |||
| activities, projects or services identified in accounts. |
the | expenditure in administrating, maintaining, refurbishing and upgrading the almshouses |
|||
| both by a planned schedule and as |
|||||
| necessary repairs gr maintenance issues |
|||||
| arise | |||||
| Statement confirming |
Para | 1.18 | As evidenced in the 2 boxes above, the |
||
| whether the trustees | have | Trustees have demonstrated their regard |
|||
| had regard to the guidance issued by the Charity Commission on public benefit |
tothe guidance issued by the Charity Commission on public benefit. For the Charity's purpose, 'the public' equates to |
||||
| the almshouse residents |
| ou ma c |
hoose to | include fu | rther statements | rther statements | where |
|---|---|---|---|---|---|
| SORP reference | |||||
| Policy on | grant making | Para | 1.38 | N/A | |
| Policy on | social investment | Para | 1 38 | N/A | |
| including | program | related | |||
| investment | |||||
| Contribution made |
by | Para | 1.38 | N/A | |
| volunteers | |||||
| Other | N/A |
| SORP reference | |||||
|---|---|---|---|---|---|
| Summary | ofthe main | Para 1.20 | The | Charity maintains a schedule of |
|
| achievements | ofthe charity, | improvement works for the almshouses to |
|||
| identifying the difference the charity's work has made to the circumstances of its beneficiaries and any wider benefits to society as a |
ensure, tothe best ofits financial ability, that the residents benefit from the best possible living standards. This year, this has included; |
||||
| whole. | |||||
| ~ | New bathroom, flooring and |
||||
| redecoration in four Almshouses |
|||||
| ~ | Replacement of four 'blown' sealed |
||||
| window units in Almshouses |
|||||
| ~ | Redecoration to the exterior of |
||||
| Almshouses | |||||
| ~ | Removal of old and installation of new |
||||
| Velux windows across six Almshouses |
|||||
| ~ | Removal of(oversized) water tanks and | ||||
| installation of more economical 15L |
|||||
| water heaters in four properties —now |
|||||
| all residents access affordable hot |
|||||
| water | |||||
| ~ | Two new storage heaters in one |
||||
| property | |||||
| ~ | New kitchen, two new storage heaters, | ||||
| stairway repair and re-decoration |
|||||
| throughout one property |
|||||
| ~ | New kitchen, flooring and decorating & |
||||
| hallway flooring in one property |
|||||
| ~ | Repairs and replaste ring ofone internal |
||||
| wall and decoration of living room in |
|||||
| one property | |||||
| ~ | Extensive electrical remedial works |
||||
| across the majority of Almshouses |
|||||
| following the 5-yearly electrical |
|||||
| inspection | |||||
| ~ | Repairs and redecoration of the Bell |
||||
| Tower in St Andrews Road, restoring |
|||||
| the bell ringing tradition to the benefit | |||||
| ofthe village community | |||||
| ~ | Paving work, replacement and regular |
||||
| maintenance of guttering and foliage |
|||||
| removal across Almshouses | |||||
| Professional Surveys, Inspections gr |
|||||
| Reports |
| A | range of professionals | attended the | attended the | |
|---|---|---|---|---|
| Almshouses to undertake |
surveys this year. | |||
| These include; | ||||
| ~ | Quinquennial building |
inspection | and | |
| survey | ||||
| ~ | 5-yearly electrical |
inspection | and | |
| survey | ||||
| ~ | Portable appliance |
testing in |
all | |
| Almshouses | ||||
| ~ | Fire risk assessment across |
all | ||
| Almshouses | ||||
| ~ | Annual health gr safety inspection |
|||
| ~ | Annual fire equipment |
safety check | ||
| ~ | Annual financial audit |
ofthe charity | ||
| ~ | In addition, Trustees |
completed their |
||
| annual walkabout |
in | the Summer |
to | |
| meet all residents |
and discuss |
any | ||
| building or other |
concerns with |
all | ||
| residents. |
| Additional information (op |
tional) | ||
|---|---|---|---|
| You ma choose to include |
further statements | where relevant | about: |
| Achievements against |
Para 1.41 | N/A | |
| objectives set | |||
| Performance offundraising |
Para 1.41 | N/A | |
| activities against objectives | |||
| set | |||
| Investment performance |
Para 1.41 | N/A | |
| against objectives | |||
| Other | N/A |
| Financial Review |
Financial Review |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| Review ofthe charity's | Para 1.21 | The financial | position at the end ofthe year | ||||||
| financial position at |
the | end | was as expected due to increased costs | and | |||||
| ofthe period | a comprehensive repairs, |
maintenance | and | ||||||
| refurbishment | programme | across our | |||||||
| Almshouses. | |||||||||
| Statement explaining |
the | Para 1.22 | The Charity has a Reserves | Policy, taking | |||||
| policy for holding reserves | the view that | reserves are | essential to | ||||||
| stating why they are |
held | maintain the |
ongoing viability of it | ||||||
| Amount ofreserves | held | Para 1.22 | General Fund: f349,988 |
||||||
| Extraordinary | Repairs Res: f33,748 | ||||||||
| Charitable Fund Property |
Reserve: | ||||||||
| F44,584 | |||||||||
| Reasons for holding | zero | Para 1.22 | N/A | ||||||
| reserves | |||||||||
| Details offund materially | in | Para 1.24 | N/A | ||||||
| deficit | |||||||||
| Explanation ofany |
Para 1.23 | N/A | |||||||
| uncertainties about |
the | ||||||||
| charity continuing as a going |
|||||||||
| concern | |||||||||
| Additional information |
(optional) | ||||||||
| You ma choose to include |
further statements | where relevant | about: | ||||||
| The charity's principal |
Para 1.47 | From investments and Weekly |
|||||||
| sources offunds (including | Maintenance | Contributions | from the | ||||||
| any fundraising) | Residents | ||||||||
| Investment policy and |
Para 1.46 | The Charity's | Investment | Policy states that | |||||
| objectives including | any | the financial | objective of | its investments | is | ||||
| social investment policy adopted |
to generate a sustainable deliver the objects ofthe |
return to help Charity |
|||||||
| A description ofthe |
principal | Para 1.46 | N/A | ||||||
| risks facing the charity | |||||||||
| N/A | |||||||||
| Other |
| tructure, Governance |
and Man | agement | ||||
|---|---|---|---|---|---|---|
| Description ofcharity's |
||||||
| trusts: | ||||||
| Type ofgoverning document |
Para L25 | Scheme of | Delegation | |||
| How is the charity | Para 1.25 | Registered | Charity | |||
| constituted? | ||||||
| Trustee selection methods | Para 1.25 | Nominative | Trustees appointed | by | ||
| including details of any |
Stogursey | Parish Council on a term of 4 | ||||
| constitutional provisions e.g. election to post or name of |
years | |||||
| any person or body entitled to appoint one or more trustees |
Co-optative Trustees being persons who through residents, occupation or |
|||||
| employment, | or otherwise, | have special | ||||
| knowledge | ofthe Ancient Parish of | |||||
| Stogursey |
| Additional information (optional) You ma choose to include further statements |
Additional information (optional) You ma choose to include further statements |
Additional information (optional) You ma choose to include further statements |
Additional information (optional) You ma choose to include further statements |
where relevant | where relevant | about: | |
|---|---|---|---|---|---|---|---|
| Policies and procedures | Up-to-date | guidance taken from the | |||||
| adopted for the induction | Para | 1.51 | Almshouse | Association's | Standards of | ||
| and training oftrustees |
Almshouse | Management | Manual | ||||
| The charity's organisational |
Para | 1 51 | |||||
| structure and any wider |
N/A | ||||||
| network with which the |
|||||||
| charit works |
|||||||
| Relationship with any |
Para | 1 51 | N/A | ||||
| related parties | |||||||
| N/A | |||||||
| Other |
| Refere | nce and | nce and | Administ | rative | details |
|---|---|---|---|---|---|
| Charity | name | William | Paulett Charity | ||
| Other name | the charity uses | N/A | |||
| Registered | charity | number | 238948 | ||
| Charity's | principal | address | 21 High | Street | |
| Stogursey | |||||
| TAS 1PL |
| Trustee name | Office (ifany) | Dates acted ear |
ifnot for whole | Name ofperson (or body) entitled to a oint trustee ifan |
Name ofperson (or body) entitled to a oint trustee ifan |
Name ofperson (or body) entitled to a oint trustee ifan |
|
|---|---|---|---|---|---|---|---|
| 1 | Allan Searle | Chair | Stogursey | Parish | Council | ||
| 2 | Stephen Stoneham | Vice Chair | |||||
| 3 | Michael Gardner | Stogursey | Parish | Council | |||
| 4 | Janet Mitchell | Resigned 04.09.23 | Stogursey | Parish | Council | ||
| 5 | Catherine Hawkins |
Stogursey | Parish | Council | |||
| 6 | Kay Smith | Resigned 04.09.23 | Stogursey | Parish | Council | ||
| 7 | Brandon Hall |
Appointed | 13.03.23 | ||||
| 8 | Julie Jones | Appointed | 04.09.23 | Stogursey | Parish | Council | |
| 9 | John James | Appointed | 04.09.23 |
| Co | orate trustees —names ofthe directors at the date the re ort was a |
|---|---|
| Director name | |
| N/A |
| Trustee | name | Dates | acted | ifnot | for | whole | ear |
|---|---|---|---|---|---|---|---|
| N/A |
| Funds held as cust | odia | n t |
|---|---|---|
| Description ofthe assets |
N/A | |
| held in this capacity |
||
| Name and objects ofthe | ||
| charity on whose behalf | the | N/A |
| assets are held and how | this | |
| falls within the custodian | ||
| charity's objects | ||
| Details of arrangements | for | |
| safe custody and | N/A | |
| segregation ofsuch assets |
||
| from the charity's own |
||
| assets |
| Names an | d addresses ofadvi |
sers (Optional information) |
||
|---|---|---|---|---|
| Type of | Name | Address | ||
| adviser | ||||
| N/A | ||||
| Name of | chief executive or names of senior staff members | (Optional | information) |
| Reference and Administrative Details |
|||
|---|---|---|---|
| Report ofthe Trustees | |||
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | 5 | to | 6 |
| Notes to the Financial Statements |
7 | to | 12 |
| Detailed Statement ofFinancial Activities | 13 |
| INDEPENDENT | EXAMINER | Maxwells | |
|---|---|---|---|
| Chartered | Accountants | ||
| 4King Square | |||
| Bridgwater | |||
| Somerset | |||
| TA6 3YF | |||
| BANKERS | CAP Bank | ||
| 25 Kings Hill Avenue | |||
| Kings Hill | |||
| West Mailing | |||
| Kent | |||
| ME194TA |
| 30.9.23 | 30.9.22 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||||
| funds | fund | funds | funds | ||||||
| Notes | |||||||||
| INCOME AND | ENDOWMENTS FROM | ||||||||
| Investment | income | 2 | 37,704 | 37,704 | 36,797 | ||||
| EXPENDITURE | ON | ||||||||
| Charitable | activities | ||||||||
| Management | |||||||||
| 7,567 | 7,567 | 4,480 | |||||||
| Maintenance | 20,306 | 20406 | 23,259 | ||||||
| Services | 3)859 | 3,859 | 3,884 | ||||||
| Governance | costs | 2)962 | 2,962 | 724 | |||||
| Total | 34,694 | 34,694 | 32,347 | ||||||
| Net gains/(losses) | on investments | 21,003 | 21,003 | (33,717) | |||||
| NET INCOME/(EXPENDITURE) | 24,013 | 24,013 | (29,267) | ||||||
| RECONCILIATION | OF FUNDS | ||||||||
| Total funds | brought | forward | 404407 | 404@07 | 433,574 | ||||
| TOTAL FIJNDS | CARRIED FORWARD | 428420 | 428420 | 404,307 |
| Balance Sheet ~30S gtem~be 2I)23 |
|||||
|---|---|---|---|---|---|
| 30.9.23 | 30.9.22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 6 | 248,613 | 24$,613 | 226,854 | |
| Investments | 7 | 236,578 | 236,578 | 263,974 | |
| 485,191 | 485,191 | 490,828 | |||
| CURRENT ASSETS | |||||
| Debtors | 8 | 439 | 439 | 842 | |
| Cash at bank | 96,944 | 96,944 | 64,9$4 | ||
| 97483 | 97&383 | 65,826 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
9 | (3,507) | (3,507) | (1,600) | |
| NET CURRENT ASSETS | 93,876 | 93,876 | 64,226 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 579,067 | 579&067 | 555,054 | ||
| CREDITORS | |||||
| Amounts falling due ager more than one year |
10 | (150,747) | (150,747) | (150,747) | |
| NET ASSETS | 428420 | 428420 | 404,307 |
| FUNDS | l2 | |||
|---|---|---|---|---|
| Umestricted funds: |
||||
| General fund | 349,988 | 325.975 | ||
| Extraordinary Repairs Reserve Charitable Fund Property Reserve |
33,748 44,584 |
33,748 ~44 584 |
||
| 428,320 | 404,307 | |||
| TOTALFUNDS | ~428 20 | 404,307 |
| INVESTM | ENT INCOME | ||
|---|---|---|---|
| 30.9.23 | 30.9.22 | ||
| Maintenance | contributions | 29,644 | 29,143 |
| Other fixed | asset invest - FII | 7,911 | 7,629 |
| Interest receivable - trading | 149 | 25 | |
| 37)704 | 36,797 |
| SUPPORT COSTS | |||
|---|---|---|---|
| Governance | |||
| Finance | costs | Totals | |
| 6 | |||
| Services | 412 | 1,440 | 1,852 |
| 5. | COMPARATIVES FOR THE STATEMENT | COMPARATIVES FOR THE STATEMENT | OFFINANCIAL ACTIVITIES | OFFINANCIAL ACTIVITIES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| fllllds | fund | funds | ||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Investment income |
36,797 | 36,797 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Management | ||||||
| 4,480 | 4,480 | |||||
| Maintenance | 23,259 | 23,259 | ||||
| Services | 3,884 | 3,884 | ||||
| Governance costs |
724 | 724 | ||||
| Total | 32,347 | 32,347 | ||||
| Net gains/(losses) on investments |
(33,717) | (33,717) | ||||
| NET INCOME/(EXPENDITURE) | (29,267) | (29,267) | ||||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought forward |
433,574 | 433,574 | ||||
| TOTAL FUNDS CARRIED FORWARD | 404,307 | 404,307 | ||||
| 6. | TANGIBLE FIXEDASSETS | |||||
| Improvements | Fixtures | |||||
| Freehold | to | and | ||||
| property | property | fittings I |
Totals | |||
| COST | ||||||
| At I October 2022 | 204,674 | 21,870 | 2,945 | 229,489 | ||
| Additions | 22,069 | 22,069 | ||||
| At 30 September 2023 | 204,674 | 43,939 | 2,945 | 251,558 | ||
| DEPRECIATION | ||||||
| At I October 2022 | 2,635 | 2,635 | ||||
| Charge for year | 310 | 310 | ||||
| At 30 September 2023 | 2,945 | 2,945 | ||||
| NET BOOKVALUE | ||||||
| At 30 September 2023 | 204)674 | 43,939 | 248,613 | |||
| At 30 September 2022 | 204,674 | 21,870 | 310 | 226,854 |
| FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | ||||
|---|---|---|---|---|---|---|---|
| The investments comprise the following: |
|||||||
| Cost | 2023 | 2022 | |||||
| 9,465.485 | Charinco Income Shares | 16,500 | 13,251 | 13,449 | |||
| 4,461 | Charinco Income Shares | 33,426 | 63,838 | 61,200 | |||
| 156 | Charinco Income Shares | 1,988 | 2,232 | 2,140 | |||
| 3,&77.424 | Charinco Income Shares | 50,007 | 55,487 | 53,194 | |||
| 51,123.13 | Schroders Income Trust for Charities A Fund | 26,336 | 32,790 | ||||
| 7,030.78 | Schroders Income Trust for Charities A Fund | 4,147 | 3,437 | ||||
| 7,615.569 | FP CAF UK Equity BInc | 9,000 | 11,543 | ||||
| 7,000.04 | Schroders The Charity Equity Fund A | 31054 | 101769 | 86 220 | |||
| 172,458 | 236,577 | 263,973 | |||||
| 8. | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 30.9.23 | 30.9.22 | ||||||
| Trade debtors | 592 | ||||||
| Other debtors | 250 | 250 | |||||
| Prepayments | and accrued income | 189 | |||||
| 439 | 842 | ||||||
| 9. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 30.9.23 | 30.9.22 | ||||||
| Other creditors | 3,507 | 1,600 | |||||
| 10. | CREDITORS: AMOUNTS FALLING DUE AFTERMORE THAN | ONE YEAR | |||||
| 30.9.23 | 30.9.22 | ||||||
| 8 | |||||||
| Other creditors | 150,747 | 150,747 | |||||
| 11. | LOANS | ||||||
| An analysis | ofthe maturity ofloans is given below: | ||||||
| 30.9.23 | 30.9.22 | ||||||
| Amounts falling due |
in more than five years: | ||||||
| Repayable | otherwise | than by instalments: | |||||
| Other loans | more Syrs non-instalment | 150,747 | 150;747 |
| MOVEM | EN | T IN FUNDS | |||
|---|---|---|---|---|---|
| Net | |||||
| At | movement | At | |||
| 1.10.22 | in funds | 30.9.23 | |||
| Unrestricted | funds | ||||
| General fund | 325,975 | 24,013 | 349,988 | ||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | ||
| Charitable | Fund Property Reserve | 44,584 | 44,584 | ||
| 404407 | 24,013 | 428,320 | |||
| TOTAL | FUNDS | 404407 | 24,013 | 428,320 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| Unrestricted | funds | |||||
| General fund | 37,704 | (34,694) | 21,003 | 24,013 | ||
| TOTAL FUNDS | 37,704 | (34,694) | 21,003 | 24&013 | ||
| Comparatives | for movement | in funds | ||||
| Net | ||||||
| At | movement | At | ||||
| 1.10.21 | in funds | 30.9.22 | ||||
| Unrestricted | funds | |||||
| General fund | 355,242 | (29,267) | 325,975 | |||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | |||
| Charitable Fund Property Reserve |
44,584 | 44,584 | ||||
| 433,574 | (29,267) | 404,307 | ||||
| TOTAL FUNDS | 433,574 | (29,267) | 404,307 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 36,797 | (32,347) | (33,717) | (29,267) | |
| TOTALFUNDS | 36,797 | (32,347) | (33,717) | (29,267) |
| Net | |||||
|---|---|---|---|---|---|
| At | movement | At | |||
| 1.10.21 | in funds | 30.9.23 | |||
| 8 | |||||
| Unrestricted | funds | ||||
| General fund | 355,242 | (5,254) | 349,988 | ||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | ||
| Charitable | Fund Property Reserve | 44,584 | 44,584 | ||
| 433,574 | (5,254) | 428,320 | |||
| TOTAL | FUNDS | 433,574 | (5,254) | 428,320 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources I |
expended 6 |
losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 74,501 | (67,041) | (12,714) | (5,254) | |
| TOTAL FUNDS | 74,501 | (67,041) | (12,714) | (5,254) |
| Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | ||
|---|---|---|---|---|---|
| for the Year Ended 30 | Se tember 2023 | ||||
| 30.9.23 | 30.9.22 | ||||
| INCOME AND ENDOWMENTS | |||||
| Investment income |
|||||
| Maintenance contributions |
29,644 | 29,143 | |||
| Other fixed asset invest | - FII | 7,911 | 7,629 | ||
| Interest receivable - trading | 149 | 25 | |||
| 37,704 | 36,797 | ||||
| Total incoming resources |
37,704 | 36,797 | |||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Rates and water | 131 | 394 | |||
| Insurance | 1,197 | 1,261 | |||
| Light and heat | 277 | 291 | |||
| Postage and stationery | 142 | 122 | |||
| General repairs &maintenance | 20,726 | 23,259 | |||
| Steward's fees |
7,487 | 4,400 | |||
| Subscriptions | 260 | 209 | |||
| Room hire | 80 | 80 | |||
| Professional fees |
2,542 | 720 | |||
| Sundries | 4 | ||||
| 321842 | 30,740 | ||||
| Support costs | |||||
| Finance | |||||
| Bank charges | 102 | 112 | |||
| Depreciation oftangible | fixed assets | 310 | 295 | ||
| 412 | 407 | ||||
| Governance costs |
|||||
| Auditors' remuneration |
for non audit work | 1,440 | 1,200 | ||
| Total resources expended | 34,694 | 32,347 | |||
| Net income before gains | and losses | 3,010 | 4,450 | ||
| Realised recognised | gains and losses | ||||
| Realised gains/posses) | on fixed asset investments | 8,916 | |||
| Net income | 11,926 | 4,450 |
| Reference and Administrative Details |
|||
|---|---|---|---|
| Report ofthe Trustees | |||
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | 5 | to | 6 |
| Notes to the Financial Statements |
7 | to | 12 |
| Detailed Statement ofFinancial Activities | 13 |
| INDEPENDENT | EXAMINER | Maxwells | |
|---|---|---|---|
| Chartered | Accountants | ||
| 4King Square | |||
| Bridgwater | |||
| Somerset | |||
| TA6 3YF | |||
| BANKERS | CAP Bank | ||
| 25 Kings Hill Avenue | |||
| Kings Hill | |||
| West Mailing | |||
| Kent | |||
| ME194TA |
| 30.9.23 | 30.9.22 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||||
| funds | fund | funds | funds | ||||||
| Notes | |||||||||
| INCOME AND | ENDOWMENTS FROM | ||||||||
| Investment | income | 2 | 37,704 | 37,704 | 36,797 | ||||
| EXPENDITURE | ON | ||||||||
| Charitable | activities | ||||||||
| Management | |||||||||
| 7,567 | 7,567 | 4,480 | |||||||
| Maintenance | 20,306 | 20406 | 23,259 | ||||||
| Services | 3)859 | 3,859 | 3,884 | ||||||
| Governance | costs | 2)962 | 2,962 | 724 | |||||
| Total | 34,694 | 34,694 | 32,347 | ||||||
| Net gains/(losses) | on investments | 21,003 | 21,003 | (33,717) | |||||
| NET INCOME/(EXPENDITURE) | 24,013 | 24,013 | (29,267) | ||||||
| RECONCILIATION | OF FUNDS | ||||||||
| Total funds | brought | forward | 404407 | 404@07 | 433,574 | ||||
| TOTAL FIJNDS | CARRIED FORWARD | 428420 | 428420 | 404,307 |
| Balance Sheet ~30S gtem~be 2I)23 |
|||||
|---|---|---|---|---|---|
| 30.9.23 | 30.9.22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 6 | 248,613 | 24$,613 | 226,854 | |
| Investments | 7 | 236,578 | 236,578 | 263,974 | |
| 485,191 | 485,191 | 490,828 | |||
| CURRENT ASSETS | |||||
| Debtors | 8 | 439 | 439 | 842 | |
| Cash at bank | 96,944 | 96,944 | 64,9$4 | ||
| 97483 | 97&383 | 65,826 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
9 | (3,507) | (3,507) | (1,600) | |
| NET CURRENT ASSETS | 93,876 | 93,876 | 64,226 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 579,067 | 579&067 | 555,054 | ||
| CREDITORS | |||||
| Amounts falling due ager more than one year |
10 | (150,747) | (150,747) | (150,747) | |
| NET ASSETS | 428420 | 428420 | 404,307 |
| FUNDS | l2 | |||
|---|---|---|---|---|
| Umestricted funds: |
||||
| General fund | 349,988 | 325.975 | ||
| Extraordinary Repairs Reserve Charitable Fund Property Reserve |
33,748 44,584 |
33,748 ~44 584 |
||
| 428,320 | 404,307 | |||
| TOTALFUNDS | ~428 20 | 404,307 |
| INVESTM | ENT INCOME | ||
|---|---|---|---|
| 30.9.23 | 30.9.22 | ||
| Maintenance | contributions | 29,644 | 29,143 |
| Other fixed | asset invest - FII | 7,911 | 7,629 |
| Interest receivable - trading | 149 | 25 | |
| 37)704 | 36,797 |
| SUPPORT COSTS | |||
|---|---|---|---|
| Governance | |||
| Finance | costs | Totals | |
| 6 | |||
| Services | 412 | 1,440 | 1,852 |
| 5. | COMPARATIVES FOR THE STATEMENT | COMPARATIVES FOR THE STATEMENT | OFFINANCIAL ACTIVITIES | OFFINANCIAL ACTIVITIES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| fllllds | fund | funds | ||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Investment income |
36,797 | 36,797 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Management | ||||||
| 4,480 | 4,480 | |||||
| Maintenance | 23,259 | 23,259 | ||||
| Services | 3,884 | 3,884 | ||||
| Governance costs |
724 | 724 | ||||
| Total | 32,347 | 32,347 | ||||
| Net gains/(losses) on investments |
(33,717) | (33,717) | ||||
| NET INCOME/(EXPENDITURE) | (29,267) | (29,267) | ||||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought forward |
433,574 | 433,574 | ||||
| TOTAL FUNDS CARRIED FORWARD | 404,307 | 404,307 | ||||
| 6. | TANGIBLE FIXEDASSETS | |||||
| Improvements | Fixtures | |||||
| Freehold | to | and | ||||
| property | property | fittings I |
Totals | |||
| COST | ||||||
| At I October 2022 | 204,674 | 21,870 | 2,945 | 229,489 | ||
| Additions | 22,069 | 22,069 | ||||
| At 30 September 2023 | 204,674 | 43,939 | 2,945 | 251,558 | ||
| DEPRECIATION | ||||||
| At I October 2022 | 2,635 | 2,635 | ||||
| Charge for year | 310 | 310 | ||||
| At 30 September 2023 | 2,945 | 2,945 | ||||
| NET BOOKVALUE | ||||||
| At 30 September 2023 | 204)674 | 43,939 | 248,613 | |||
| At 30 September 2022 | 204,674 | 21,870 | 310 | 226,854 |
| FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | FIXEDASSETINVESTMENTS | ||||
|---|---|---|---|---|---|---|---|
| The investments comprise the following: |
|||||||
| Cost | 2023 | 2022 | |||||
| 9,465.485 | Charinco Income Shares | 16,500 | 13,251 | 13,449 | |||
| 4,461 | Charinco Income Shares | 33,426 | 63,838 | 61,200 | |||
| 156 | Charinco Income Shares | 1,988 | 2,232 | 2,140 | |||
| 3,&77.424 | Charinco Income Shares | 50,007 | 55,487 | 53,194 | |||
| 51,123.13 | Schroders Income Trust for Charities A Fund | 26,336 | 32,790 | ||||
| 7,030.78 | Schroders Income Trust for Charities A Fund | 4,147 | 3,437 | ||||
| 7,615.569 | FP CAF UK Equity BInc | 9,000 | 11,543 | ||||
| 7,000.04 | Schroders The Charity Equity Fund A | 31054 | 101769 | 86 220 | |||
| 172,458 | 236,577 | 263,973 | |||||
| 8. | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 30.9.23 | 30.9.22 | ||||||
| Trade debtors | 592 | ||||||
| Other debtors | 250 | 250 | |||||
| Prepayments | and accrued income | 189 | |||||
| 439 | 842 | ||||||
| 9. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 30.9.23 | 30.9.22 | ||||||
| Other creditors | 3,507 | 1,600 | |||||
| 10. | CREDITORS: AMOUNTS FALLING DUE AFTERMORE THAN | ONE YEAR | |||||
| 30.9.23 | 30.9.22 | ||||||
| 8 | |||||||
| Other creditors | 150,747 | 150,747 | |||||
| 11. | LOANS | ||||||
| An analysis | ofthe maturity ofloans is given below: | ||||||
| 30.9.23 | 30.9.22 | ||||||
| Amounts falling due |
in more than five years: | ||||||
| Repayable | otherwise | than by instalments: | |||||
| Other loans | more Syrs non-instalment | 150,747 | 150;747 |
| MOVEM | EN | T IN FUNDS | |||
|---|---|---|---|---|---|
| Net | |||||
| At | movement | At | |||
| 1.10.22 | in funds | 30.9.23 | |||
| Unrestricted | funds | ||||
| General fund | 325,975 | 24,013 | 349,988 | ||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | ||
| Charitable | Fund Property Reserve | 44,584 | 44,584 | ||
| 404407 | 24,013 | 428,320 | |||
| TOTAL | FUNDS | 404407 | 24,013 | 428,320 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| Unrestricted | funds | |||||
| General fund | 37,704 | (34,694) | 21,003 | 24,013 | ||
| TOTAL FUNDS | 37,704 | (34,694) | 21,003 | 24&013 | ||
| Comparatives | for movement | in funds | ||||
| Net | ||||||
| At | movement | At | ||||
| 1.10.21 | in funds | 30.9.22 | ||||
| Unrestricted | funds | |||||
| General fund | 355,242 | (29,267) | 325,975 | |||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | |||
| Charitable Fund Property Reserve |
44,584 | 44,584 | ||||
| 433,574 | (29,267) | 404,307 | ||||
| TOTAL FUNDS | 433,574 | (29,267) | 404,307 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 36,797 | (32,347) | (33,717) | (29,267) | |
| TOTALFUNDS | 36,797 | (32,347) | (33,717) | (29,267) |
| Net | |||||
|---|---|---|---|---|---|
| At | movement | At | |||
| 1.10.21 | in funds | 30.9.23 | |||
| 8 | |||||
| Unrestricted | funds | ||||
| General fund | 355,242 | (5,254) | 349,988 | ||
| Extraordinary | Repairs Reserve | 33,748 | 33,748 | ||
| Charitable | Fund Property Reserve | 44,584 | 44,584 | ||
| 433,574 | (5,254) | 428,320 | |||
| TOTAL | FUNDS | 433,574 | (5,254) | 428,320 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources I |
expended 6 |
losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 74,501 | (67,041) | (12,714) | (5,254) | |
| TOTAL FUNDS | 74,501 | (67,041) | (12,714) | (5,254) |
| Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | Detailed Statement ofFinancial Activities | ||
|---|---|---|---|---|---|
| for the Year Ended 30 | Se tember 2023 | ||||
| 30.9.23 | 30.9.22 | ||||
| INCOME AND ENDOWMENTS | |||||
| Investment income |
|||||
| Maintenance contributions |
29,644 | 29,143 | |||
| Other fixed asset invest | - FII | 7,911 | 7,629 | ||
| Interest receivable - trading | 149 | 25 | |||
| 37,704 | 36,797 | ||||
| Total incoming resources |
37,704 | 36,797 | |||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Rates and water | 131 | 394 | |||
| Insurance | 1,197 | 1,261 | |||
| Light and heat | 277 | 291 | |||
| Postage and stationery | 142 | 122 | |||
| General repairs &maintenance | 20,726 | 23,259 | |||
| Steward's fees |
7,487 | 4,400 | |||
| Subscriptions | 260 | 209 | |||
| Room hire | 80 | 80 | |||
| Professional fees |
2,542 | 720 | |||
| Sundries | 4 | ||||
| 321842 | 30,740 | ||||
| Support costs | |||||
| Finance | |||||
| Bank charges | 102 | 112 | |||
| Depreciation oftangible | fixed assets | 310 | 295 | ||
| 412 | 407 | ||||
| Governance costs |
|||||
| Auditors' remuneration |
for non audit work | 1,440 | 1,200 | ||
| Total resources expended | 34,694 | 32,347 | |||
| Net income before gains | and losses | 3,010 | 4,450 | ||
| Realised recognised | gains and losses | ||||
| Realised gains/posses) | on fixed asset investments | 8,916 | |||
| Net income | 11,926 | 4,450 |