PADDLE STEAMER PRESERVATION SOCIETY

REPORT OF THE COUNCIL OF MANAGEMENT 1999

The Council of Management presents its Report and the Financial Statements for the year ended 31 December 1999.

The Society is a company limited by guarantee (having no share capital), registered in England and Wales No. 2167853, and a registered charity (No. 298328). The Society is governed by its Memorandum and Articles of Association which set out its objects which may be summarised as to preserve in operation paddle steamers, to educate the public in their historical significance and to preserve relics and other materials associated with paddle steamers.

The Society's principal activities are to assist in the preservation in sailing condition of the Paddle Steamers Waverley and Kingswear Castle and to maintain a collection of historical material relating to paddle steamers. P.S. Waverley is owned on behalf of the Society by Waverley Steam Navigation Co. Ltd. (WSN) (itself a charity) and operated by Waverley Excursions Ltd. P.S. Kingswear  Castle is owned on behalf of the Society by Paddle Steamer Kingswear Castle Trust Ltd. (also a charity) and operated by Paddle Steamer Kingswear Castle Trust (Trading) Ltd.

The Society operates both at national and local levels, through five area Branches. The Council of Management controls the Society and meets four times a year around the country. The five Branch Committees are given delegated authority over 20% of the subscription income attributed to their areas and promote the Society and organise activities locally.

The Society largely fulfils its aim of supporting the steamers by fund raising for specific projects to restore and preserve them. 1999 saw the start, in March, of the first stage of the long awaited Waverley Heritage Rebuild. For a variety of reasons, the production of the tender specification was taking considerably longer than expected and this delayed the main part of the work until winter 1999/2000. However, essential work was carried out on Waverley's hull as a part of the 1998/99 refit and this qualified for lottery funding as part of the Rebuild.

Tenders for the main work were invited in September 1999 and the award of the contract to George Prior Engineering of Great Yarmouth was announced in November. A number of factors had caused the total cost of the Rebuild to increase substantially. An application was made to the Heritage Lottery Fund (HLF) for additional funding. Concurrently, a further appeal was made within the Society to which over 1,100 members contributed in excess of £209,000, including tax refunds, a large part of which was received after 1 January 2000. Regrettably, the HLF has declined to support the completion of the full Rebuild at this stage, although the Society has requested a review of this decision. In order to ensure that as much work as possible is carried out during the current programme, the Society has increased the funding offered to WSN to £1.1m.

The Society has also agreed to contribute £10,000 to the project to re-boiler P.S. Kingswear Castle. The application to the HLF was successful. Following delays in identifying a suitable boiler supplier, it is now intended to fit the boiler in early 2001.

The Society Accounts show a net inflow of funds of £218,429 in 1999. At 31 December 1999 the General Fund stood at £72,404, the Streatfield Bequest at £297,172 and the Restoration and Preservation Fund (devoted to Paddle Steamers Waverley and Kingswear Castle) at £358,036. In addition, the Society was committed to contributing £281,835 towards the cost of the Waverley Heritage Rebuild.

As the Society has no paid employees its achievements reflect members' voluntary efforts. These can range from maintaining web sites through to lobbying in pursuit of the Society's interests, and from organising meetings to knitting hats. All these tasks are vital to our success and the Council of Management acknowledges gratefully all contributions great and small.

The members of the Council of Management during the year, who received no remuneration for their services, were:

Elected Members Branch Representatives
Myra Allen Don Anderson (Bristol Channel) (resigned 17.10.99)
John Anderson Don Hiett (Wessex)
Ian Burrows (elected 4.11.99) Iain MacLeod (Scottish)
Graham Hand Roddy McKee (London)
Nick James Pat Murrell (Bristol Channel) (appointed 17.10.99)
Martin Longhurst Robert Whitelaw (North)
Iain Quinn (retired 4.11.99)  
Peter Tambling Representative of Loch Lomond Steamship Co.
  Michael Hughan
   
Representatives of Waverley S. N. Co. Ltd. Representatives of P.S. Kingswear Castle Trust Ltd.
Alan MacDonald John Megoran
Terry Sylvester Alan Peake

JOHN ANDERSON, Secretary, 10 April 2000

Registered Office: 17 Stockfield Close, Hazlemere, HIGH WYCOMBE, Buckinghamshire, HP15 7LA

PADDLE STEAMER PRESERVATION SOCIETY

Statement of Financial Activities for the Year ended 31 December 1999

 

Unrestricted Funds

Restricted Funds

Total Funds 1999

Total Funds 1998

 

£

£

£

£

Income and Expenditure        
Incoming Resources        
Donations and gifts

10,282

124,033

134,315

40,488

Fund raising proceeds

29,740

6,294

36,034

35,038

Membership subscriptions

34,896

-

34,896

34,474

Legacies

-

-

-

231,533

Investment income

23,017

14,009

37,026

41,492

Trading Activities

5,581

-

5,581

6,025

Total Incoming Resources

103,516

144,336

247,852

389,050

Resources Expended        
Direct charitable expenditure        
Grants in respect of:        
P.S. Waverley

-

-

-

3,484

P.S. Kingswear Castle

100

-

100

100

P.S. Maid of the Loch

-

-

-

1,396

Commitment - P.S. Waverley Heritage Rebuild

-

-

-

345,000

Paddle Wheels Journals and Newsletters

18,244

-

18,244

17,795

Museum Collection

930

-

930

1,095

Public Meetings

2,745

-

2,745

2,770

Fund Raising

8,532

-

8,532

8,900

Publicity

1,115

-

1,115

2,200

Trading Activities

4,318

-

4,318

4,444

Management and administration of the charity        
Council and Committee Meetings

1,992

-

1,992

2,342

General Expenses

3,094

-

3,094

4,635

Audit Charges

442

-

442

417

Total Resources Expended

41,512

-

41,512

394,578

Net Incoming/(Outgoing) Resources        
before Transfers

62,004

144,336

206,340

(5,528)

Transfers between funds

(41,600)

41,600

-

-

Net Incoming/(Outgoing) Resources        
for the Year

20,404

185,936

206,340

(5,528)

Other Recognised Gains and Losses        
Unrealised gain on investment

12,089

-

12,089

30,463

Net Movement in Funds

32,493

185,936

218,429

24,935

Balances brought forward at        
1 January 1999

337,083

172,100

509,183

484,248

Balances carried forward at        
31 December 1999

369,576

358,036

727,612

509,183

PADDLE STEAMER PRESERVATION SOCIETY

Balance Sheet at 31 December 1999

 

Note

 

1999

 

1998

     

£

 

£

Fixed Assets          
Shares in Owning Companies          
Paddle Steamer Kingswear Castle Trust Ltd.

2

 

55

 

55

Waverley Steam Navigation Co. Limited

3

 

12

 

-

Investment - Treasury Stock    

216,362

 

204,273

     

216,429

 

204,328

Current Assets          
Short term deposits          
Bank    

2,917

 

72,517

Building Societies    

103

 

2,250

National Savings    

227,527

 

190,172

Common Investment Funds    

559,232

 

382,088

Cash at bank and in hand    

1,217

 

780

Sales Stocks    

869

 

993

Accrued interest    

2,168

 

4,678

     

794,033

 

653,478

Liabilities          
Amounts falling due within one year          
P.S. Waverley Heritage Rebuild

6

 

281,835

 

120,000

Sundry creditors    

1,015

 

3,623

     

282,850

 

123,623

Net Current Assets    

511,183

 

529,855

Total Assets less Current Liabilities    

727,612

 

734,183

Liabilities          
Amounts falling after more than one year          
P.S. Waverley Heritage Rebuild

6

 

-

 

225,000

Net Assets    

727,612

 

509,183

Funds          
Unrestricted          
General    

72,404

 

69,638

Streatfield Bequest

4

 

297,172

 

267,444

     

369,576

 

337,082

Restricted

5

       
Restoration & Preservation    

228,029

 

170,980

P.S. Waverley    

119,188

 

610

P.S. Kingswear Castle    

10,819

 

511

     

358,036

 

172,101

     

727,612

 

509,183

In preparing these accounts the Society has taken advantage of the special exemptions applicable to small companies conferred by Section A of Part III of Schedule 8 to the Companies Act 1985. In the opinion of the Council of Management the Society is entitled to the benefit of those exemptions on the grounds that it complies with the qualifying conditions set out in the Act.

These financial statements were approved by the Council of Management on 4 March 2000 and signed on its behalf by Martin Longhurst.

NOTES TO THE ACCOUNTS

  1. Format of Accounts and Accounting Policies
  • The Society has adopted the format of accounts and accounting policies set out in the Charity Commission's publication "Accounting by Charities - Statement of Recommended Practice", unless otherwise stated.

    a. Donations, legacies and subscriptions: These items of income, including life subscriptions, are taken into account in full in the year of receipt. This treatment of life subscription does not comply with Recommended Practice.

    b. Relics: The Society owns a collection of relics relating to paddle steamers. They are not shown in the Accounts, as it is inappropriate to place a value on these items.

    c. Netted off expenses and related income: Where sufficient information is available the netting off of expenses and the related income has been eliminated.

    d. Stocks: Stocks of unsold goods are valued at the lower of cost or realisable value.

    e. Gains/losses on investments: Gains and losses are recognised in the year they arise. Unrealised gains or losses are added to or deducted from the Fund to which the investment relates.

    f. Cash Flow Statement: The Society has taken advantage of Sections 246 to 249 of the Companies Act 1985 in deciding not to prepare a Cash Flow Statement.

    1. The holding of shares in Paddle Steamer Kingswear Castle Trust Limited, the owner of P.S. Kingswear Castle, represents a controlling interest. 55 shares (out of an authorised 100) are held in equal lots by five nominees as representatives of and on behalf of the Society. The shares are shown in the Accounts at cost, as shareholders in the Trust cannot benefit from their holdings, as it is constituted as a charity.
    2. The holding of shares in Waverley Steam Navigation Company Limited, the owner of P.S. Waverley, represents 30% of shares issued. The shares are shown in the Accounts at their nominal value, as shareholders in the Company cannot benefit from their holdings, as it is constituted as a charity.
    3. The Streatfield Bequest is available for the general purposes of the Society. At 31 December 1999 an estimated further amount of £20,000 was receivable by the Society which has not been included in the Financial Statements.
    4. The Restricted Funds comprise the Restoration and Preservation Fund, which holds funds received for or allocated to P.S. Waverley and P.S. Kingswear Castle.
    5. Commitments:
      1. During 1999 the Society entered into a funding contract with Waverley Steam Navigation Co. Ltd. (WSN) committing £345,000 towards the cost of the Heritage Rebuild. The funding is being advanced as the project progresses. It is shown in the Financial Statements under Liabilities, as required by "Accounting by Charities." Negotiations continue regarding further funding arrangements in respect of the Heritage Rebuild.
      2. In 1997 the Council of Management authorised a grant of up to £2,500 to Loch Lomond Steamship Co. in respect of deck repairs to P.S. Maid of the Loch. At 31 December 1999 up to £1,304 of this grant remained to be claimed as the relevant work was yet to be carried out.
    6.  Post Balance Sheet Event: On 4 April 2000 a second funding agreement was signed with WSN committing the Society to providing an additional £461,000 grant to the Waverley Heritage Rebuild. At the date of this report, a third funding agreement for £220,000 and a loan agreement for £74,000 had been offered to WSN.

    REPORT OF THE AUDITORS

    TO THE PADDLE STEAMER PRESERVATION SOCIETY

    FOR THE YEAR ENDED 31 DECEMBER 1999

    These Accounts and Notes have been prepared on the basis of the modifications available to small companies under Section 6 of the Companies Act 1985.

    In our opinion the Society is entitled under Sections 246 and 247 (247 to 249) of the Companies Act 1985 to the exemption conferred by Part 1 of Schedule 8 to that Act in respect of the year ended 31 December 1998 and have been prepared properly from the full financial statements.

    On 26 April 2000 we reported as auditors of Paddle Steamer Preservation Society on the full financial statements required by Section 226 (227) of the Companies Act 1985 for the year ended 31 December 1999 and our audit report was as follows:-

    We have audited the accounts in accordance with auditing standards.

    In our opinion, the financial statements give a true and fair view of the state of the charitable company's state of affairs at 31 December 1999 and of its incoming resources and application of resources, including its income and expenditure, in the year then ended, and have been properly prepared in accordance with the Companies Act 1985.

    Adey Bradshaw & Walker

    Accountants and Registered Auditors

    Barry, 26 April 2000

    Home Page Cruises Membership Benefits How to Join Latest Report and Accounts