| Unrestricted | Total | Unrestricted | Total | |||||
|---|---|---|---|---|---|---|---|---|
| itote | Fund 2023 | 2023 | Fund 2022 | 2022 | ||||
| g | g | g | ||||||
| Incoming Resources | ||||||||
| Incoming resources from generated | funds: | |||||||
| Inve&llellt lucolne |
53,027 | 53,027 | 48,063 | 48,063 | ||||
| Sundry income | 0 | 0 | 0 | 0 | ||||
| Total Incoming Resources | 53,027 | 53,027 | 48,063 | 48,063 | ||||
| Resources Expended | ||||||||
| Costs ofGenerating Funds |
||||||||
| lnvestnlcnt Management Costs |
42,030 | 42,030 | 46,084 | 46,084 | ||||
| Charitable Activities and Governance |
Costs | 94,240 | 94,240 | 102,795 | 102,795 | |||
| Total Resources Expended | 136,270 | 136,2'70 | 148,879 | 148,879 | ||||
| Nct Inconling Resources/(Resources |
Expended) | (83,243) | (83,243) | (100,816) | (100,816) | |||
| Realised aud unrealised gains/(loss} |
on investment | assets | (]43,278) | (143,278) | 85 867 | 85 867 | ||
| 121st movement ia funds |
(222.2-1) | (222,221) | (14,949) | (14,949) | ||||
| Fund balances brought forward at 1stApril 2022 |
6,972,744 | 6,972,744 | 6,987,693 | 6,987,693 | ||||
| Fund balances carried forward at | 31stMarch | 2023 | 6,746,223 | 6,746,223 | 6,972,744 | 6,972,744 | ||
| The statement offinancial activities | includes | all gains and losses recognised | in the year, |
| Not | es to the Accou | nts for the Year to 3 | 1Ma | rch 2023 | ||||
|---|---|---|---|---|---|---|---|---|
| 31March | 2023 | 31March 2022 | ||||||
| 2 | Incoming Resources | |||||||
| Dividends and Interest Receivable |
||||||||
| From managed, investments | 28,312 | 23,346 | ||||||
| Rents Receivable | ||||||||
| Selby Abbey School | 24,715 | 24,717 | ||||||
| Bank interest Receivable | ||||||||
| Barclays | ||||||||
| Rothschild | ||||||||
| 53,027 | 46,063 | |||||||
| Sundry Receipts | ||||||||
| 53,027 | 4II,063 | |||||||
| 3 | Charitable Activities |
|||||||
| Grants by Trustees to Schools | ||||||||
| Brampton Ellis Prinutry |
School | 14,000 | 9,l48 | |||||
| Hemingfield Ellis School |
I0,217 | 21,712 | ||||||
| Cortonwood Infant School |
3,000 | 27,217 | 7,500 | 38,360 | ||||
| Governance Costs |
||||||||
| Schools Insurance | 6609 | 5,926 | ||||||
| Directors Insurance | 684 | 1152 | ||||||
| Other Insurance | 191 | 181 | ||||||
| Legal and Other Professional | Fees: | |||||||
| Clerk and Solicitor | Fees | 7,519 | 5,176 | |||||
| Property Valuation | 0 | 7,519 | 0 | 5,176 | ||||
| Accountants Fees |
2,520 | 2,500 | ||||||
| General Adndnistralive | Expenses | 0 | 0 | |||||
| Depreciation on Land and Buildings |
49 | 500 | 4!I,500 | |||||
| 94,240 | 702,795 |
| Resource | Expended | Expended | Other | Other | Total | Total | |||
|---|---|---|---|---|---|---|---|---|---|
| Direct | Allocated | ||||||||
| Costs | Costs | 2023 | 2022 | ||||||
| g | f | ||||||||
| Charitable | Activities | 94,240 | 94,240 | 102,795 | |||||
| Cost ofGenerating | Funds - investment | managers | fees | 42,030 | 42,030 | 46,084 | |||
| 136,270 | 0 | 136,270 | 148,879 |
| At Valuation | Total | ||||
| I April 2022 | 3,020,000 | ||||
| Additions | 0 | ||||
| Disposals | 0 | ||||
| Cost reclassified | as investment | properties | 0 | ||
| Change in market |
value | 0 | |||
| 31 March 2023 | 3,020,000 | ||||
| Depreciation | |||||
| I April 2022 | 148,500 | ||||
| On Dispossls | 0 | ||||
| Charge for year | 49,500 | ||||
| Depreciation reclassified |
as investment | properties | 0 | ||
| Change in market | value | 0 | |||
| 31 March 2023 | 198,000 | ||||
| Net Book Val'ue | |||||
| 31 March 2023 | 2,022,000 | ||||
| 31March 2022 | 2,871,500 |
| 7Debtors | 2023 | 2022 | |
|---|---|---|---|
| f | |||
| Prepaid expenses | 2,514 | 2,455 | |
| 2,514 | 2,455 | ||
| 8 Cash at Bank | 2023 | 2022 | |
| Barclays Bank Current Account | 43,434 | 38,198 | |
| Rothschild Client Deposit Account |
86,714 | 241,267 | |
| Barclays Deposit Account | 11 | 11 | |
| 130,159 | 279.476 | ||
| 9 Creditors: amounts falling due within one year |
2023 | 2022 | |
| Trade Creditors | 2,7!9 | 2,400 | |
| Deferred Income | 12,358 | 12,358 | |
| Accrued expenses | 2,320 | 2,320 | |
| 17,397 | 17,078 | ||
| Deferred Income | |||
| Deferred Income as at 1 April 2022 | 12,358 | 0 | |
| Resources deferred during the year | 12,358 | 12,358 | |
| Amounts released from previous year |
-12,358 | 0 | |
| Deferred Income as at 31March 2023 | 12,358 | 12.358 | |
| Deferred income relates to rental monies received | in advance, | ||
| 10 General Purposes Fund | 2023f | 2022 | |
| At 1 April | 6,972,744 | 6,987,693 | |
| Change in market value | (143478) | 85,867 | |
| Net loss for the year | (83,243) | (100,816) | |
| At 31March | 6,746,223 | 6.972,744 |