| Restricted | Unrestrict:ed | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | funds | funds | funds | |||||
| Notes | 2020 | 2020 | 2020 | 2019 | ||||
| Incoming resources | ||||||||
| Contributions | 7,226 | 35,381 | 42,607 | 41,364 | ||||
| Investment income |
8,415 | 736 | 9,151 | 8,891 | ||||
| Interest receivable | 34 | 54 | 88 | 145 | ||||
| Other income | 203 | 203 | ||||||
| Transfer from restricted | funds | |||||||
| Transfer from unrestricted | funds | 13,390 | 13,390 | 12,920 | ||||
| Total incoming resources | 29,065 | 36,374 | 65,439 | 63,320 | ||||
| Resources expended | ||||||||
| Water rates | 2,325 | 2,325 | 2,138 | |||||
| Maintenance | 8,736 | 8,736 | 13,069 | |||||
| Heat and light | 8,108 | 8,108 | 7,603 | |||||
| Interest payable | 4,871 | 4,871 | 4,931 | |||||
| Administration | 6,207 | 6,207 | 6,739 | |||||
| Transfer to unrestricted | funds | |||||||
| Transfer to restricted funds |
13,390 | 13,390 | 12,920 | |||||
| Total resources expended | 8,108 | 35,529 | 43,637 | 47,400 | ||||
| Net incoming/(outgoing) | resources | |||||||
| for the year | 6 | 20,957 | 845 | 21,802 | 15,920 | |||
| Other recognised gains |
and | losses | ||||||
| Net gains/(losses) on revaluation |
ofinvestments | 10 | (13,761) | (13,761) | 28,844 | |||
| Net movement offunds |
for the | year | 20,957 | (12,916) | 8,041 | 44,764 | ||
| Retained funds brought |
forward | 189,092 | 118,785 | 307,877 | 263,113 | |||
| Retained funds carried | forward | 210,049 | 105,869 | 315,918 | 307,877 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | f | E | |||||
| Fixed assets | |||||||
| Tangible assets | 55,881 | 56,081 | |||||
| Current assets | |||||||
| Debtors | 9 | 1,664 | 1,370 | ||||
| Investments | 10 | 235,012 | 240,358 | ||||
| Cash at bank and in | hand | 62,904 | 49,499 | ||||
| 299,580 | 291,227 | ||||||
| Creditors: Amounts | falling due | ||||||
| within one year | 11 | (3,366) | (2,777) | ||||
| Net current assets | 296,214 | 288,450 | |||||
| Total assets less current liabilities | 352,095 | 344,531 | |||||
| Creditors: Amounts | falling due | ||||||
| after one year | 12 | (36,177) | (36,654) | ||||
| Net assets | 315,918 | 307,877 | |||||
| Funds | |||||||
| Extraordinary repair |
fund | 13 | 150,168 | 136,673 | |||
| Heating and lighting |
fund | 14 | 2,259 | 3,141 | |||
| Cyclical repairs and | maintenance | fund | 15 | 57,622 | 49,278 | ||
| Retained funds |
16 | 105,869 | 118,785 | ||||
| 315,918 | 307,877 | ||||||
| On behalf ofthe board | |||||||
| Mrs A Humphries —Trustee |
4e | ||||||
| Mr TThurrell —Trustee |
| 3. | Staff costs | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| f | f | |||||
| Wages and salaries | 2,000 | 1,750 | ||||
| The average number | ofemployees | during the year was as follows: | ||||
| Clerk to the Trustees | ||||||
| Treasurer | ||||||
| 4. | Income from investments | |||||
| 2020 | 2019 | |||||
| f | f | |||||
| Income from designated | charity funds | 9,151 | 8,891 | |||
| 5. | Interest payable | |||||
| 2020 | 2019 | |||||
| f | f | |||||
| Housing Association | loan | interest | 4,871 | 4,931 |
| Net incoming | resources for the year is stated after charging: | resources for the year is stated after charging: | |||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| f | f | ||||
| Depreciation | 200 | 200 | |||
| Accountants | 400 | 400 | |||
| 7. | Taxation | ||||
| The Charity is exempt from taxation. |
|||||
| 8. | Tangible fixed | assets | |||
| Freehold | |||||
| Property | |||||
| f | |||||
| Cost | |||||
| At 1January 2020 | 175,326 | ||||
| Housing Association | Grant | (115,245) | |||
| Net cost at31 | December 2020 | 60,081 | |||
| Depreciation | |||||
| At 1January 2020 | 4,000 | ||||
| Charge for the | year | 200 | |||
| At 31December 2020 | 4,200 | ||||
| Net book value | |||||
| At 31December 2020 | 55,881 | ||||
| At 31December 2019 | 56,081 |
| 9. | Debtors | ||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| f | f | ||||
| Prepayments | 1,664 | 1,370 | |||
| 10. | Investments | ||||
| 2020 | 2019 | ||||
| f | f | ||||
| Unlisted investments |
at market value | 235,012 | 240,358 | ||
| Valuation at 1January |
2020 | 240,358 | 203,345 | ||
| Reinvested dividends |
8,415 | 8,169 | |||
| 248,773 | 211,514 | ||||
| Net surplus/(deficit) | on revaluation | (13,761) | 28,844 | ||
| Disposals | |||||
| Valuation at 31December 2020 |
235,012 | 240,358 | |||
| M5 G Charity Multi |
Asset | 209,436 | 216,320 | ||
| COIF charity fund | 25,576 | 24,038 | |||
| 235,012 | 240,358 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| f | E | ||||||
| Trade creditors | 400 | 400 | |||||
| Accruals | 2,966 | 2,377 | |||||
| 3,366 | 2,777 | ||||||
| 12. | Creditors: Amounts | falling due after one year | |||||
| 2020 | 2019 | ||||||
| f | f | ||||||
| Housing Association | loan (secured) —maturing | after more than 5years | 36,177 | 36,654 | |||
| The loan is secured | by a first charge on certain | freehold | properties. | ||||
| 13. | Extraordinary repair fund |
||||||
| 2020 | 2019 | ||||||
| f | E | ||||||
| At 1January 2020 | 136,673 | 123,604 | |||||
| Dividends reinvested |
8,415 | 8,169 | |||||
| Expenditure in the year |
|||||||
| Transfer from retained | funds | 5,080 | 4,900 | ||||
| At 31December 2020 | 150,168 | 136,673 | |||||
| 14. | Heat and light fund | ||||||
| 2020 | 2019 | ||||||
| E | f | ||||||
| At 1January 2020 | 3,141 | 3,518 | |||||
| Contributions received |
7,226 | 7,226 | |||||
| Payments made in the |
year | (8,108) | (7,603) | ||||
| At 31December 2020 | 2,259 | 3,141 |
| 15. | Cyclical repairs | and ma | intenance fund |
||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| f | f | ||||
| At 1January 2020 | 49,278 | 41,185 | |||
| Interest received | in the | year | 34 | 73 | |
| Transfer from retained | funds | 8,310 | 8,020 | ||
| At 31December | 2020 | 57,622 | 49,278 | ||
| 16. | Retained funds | ||||
| 2020 | 2019 | ||||
| f | f | ||||
| At 31January 2020 | 118,785 | 94,806 | |||
| Surplus/(deficit) | for the | year | (12,916) | 23,979 | |
| At 31December | 2020 | 105,869 | 118,785 | ||
| 17. | Contingent liabilities |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| f | f | |||||||
| Income | ||||||||
| Maintenance | contributions | 42,607 | 41,364 | |||||
| Cost ofsales | ||||||||
| Water rates | (2,325) | (2,138) | ||||||
| Gross profit | 40,282 | 39,226 | ||||||
| Other income | ||||||||
| Sundry income | 203 | |||||||
| Income from | designated | charity funds | 9,151 | 8,891 | ||||
| Deposit account interest | 88 | 145 | ||||||
| 9,442 | 9,036 | |||||||
| 49,724 | 48,262 | |||||||
| Expenditure | ||||||||
| Heat and light | 8,108 | 7,603 | ||||||
| Wages | 2,000 | 1,750 | ||||||
| Administration | fees | 404 | 589 | |||||
| Alarm system | maintenance | and internet | 599 | 821 | ||||
| Subscriptions | 208 | 227 | ||||||
| Accountants | 400 | 400 | ||||||
| Legal fees | 1,163 | 1,591 | ||||||
| Insurance | 1133 | 1,061 | ||||||
| Repairs to property | 8,736 | 13,069 | ||||||
| Tenant welfare | 100 | 100 | ||||||
| Loan interest | 4,871 | 4,931 | ||||||
| Depreciation | 200 | 200 | ||||||
| 27,922 | 32,342 | |||||||
| Surplus on ordinary | activities | 21,802 | 15,920 |