|||||||Page|
|---|---|---|---|---|---|---|
|Report ofthe|Trustee|||||I to6|
|Independent|Examiner's|Report|||||
|Statement of|Comprehensive<br>Income||2022||||
|Comparative|Statement|ofComprehensive||Income 2021|||
|Statement of|Financial|Position||||10to 11|
|Statement of|Cash Flows|||||12|
|Statement of|Change<br>in Funds|||||13|
|Notes to the|Financial|Statements||||14to 26|
|Detailed Statements ofComprehensive|||Income 2022|||23 to 24|
|Comparative|Detailed|Statements ofComprehensive|||Income 2021|25 to 26|





## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

|at is|being exa|nuned.||||||
|---|---|---|---|---|---|---|---|
|||||||31.12.22|31.12.21|
||Reinvestment<br>%|||||0.00%|7.10%|
|2a.|New su|1<br>delivered<br>%(Social Housin|units)|||0.00%|0.00%|
|2b|New su|1<br>delivered %(Non-Social Housin||units)||0.00%|0.00%|
||Gearin|||||-15.59%|0.81%|
||Earnings<br>Included|before Interest, Tax, Depreciation,<br>Interest Cover %||Amortisation,|Major Repairs|1736.52%|-954.24%|
||Headline|Social Housin<br>Cost Per Unit||||I4,878.17|I7,196.77|
|6a|0<br>ratin|Mar<br>'n (social housin<br>lettin|s) %|||21.26%|-10.49%|
|6b.|0<br>ratin|Mar<br>in (overall) %||||21.26%|-10.49%|
||Return on Ca ital Em lo ed(ROCE) %|||||8.28%|-4.03%|



## 



## 

## 

## 

|within a simi|lar<br>area ofo|peration.|||||
|---|---|---|---|---|---|---|
|||||2022|2021|Taf et|
|Occu anc||||99.55%|97.69%|95.00%|
|Contributions|collected as a|rcenta eofcontributions|owed|96.61%|98.43%|100.00%|
|Attendance of|the Board of|Directors||89.20%|73.50%|48.60%|



## 

## 

## 

## 

## 



## 

## 

## 

## 



|I report on the accounts for the year ended 31stDecember 2022 set out in the following pages.||
|---|---|
|Respective responsibilities<br>oftrustee and examiner||
|The charity's<br>trustee is responsible<br>for the preparation<br>ofthe accounts. The charity's trustee considers<br>that an||
|audit is not required<br>for this year (under Section 144(2)ofthe Charities Act 2011 (the 2011Act)) and that an||
|independent<br>examination<br>is required.||
|It is my responsibility<br>to:||
|examine<br>the accounts under Section 145ofthe 2011 Act||
|to follow the procedures<br>laid down in the General Directions given by the Charity Commission||
|(under Section 145(5)(b)ofthe 2011Act); and||
|to state whether particular<br>matters have come to my attention.||
|Basis ofthe independent<br>examiner's<br>report||
|My examination<br>was carried out in accordance<br>with the General Directions<br>given by the Charity Commission.||
|An examination<br>includes a review ofthe accounting records kept by the charity and a comparison ofthe||
|accounts presented<br>with those records. It also includes consideration<br>ofany unusual<br>items or disclosures<br>in||
|the accounts, and seeking explanations<br>from you as trustee concerning<br>any such matters. The procedures||
|undertaken<br>do not provide<br>all the evidence that would be required<br>in an audit, and consequently<br>no opinion|is|
|given as to whether<br>the accounts present a 'true and fair view<br>' and the report is limited to those matters set out||
|in the statements<br>below.||
|Independent<br>examiner's<br>statement||
|Ihave completed<br>my examination.<br>Iconfirm that no material<br>matters have come to my attention<br>in||
|connection<br>with the examination<br>giving me reasonable<br>cause to believe that in any material respect:||
|accounting<br>records were not kept in respect ofthe charity as required<br>by section 130ofthe 2011||
|Act; or||
|(2)<br>the accounts do not accord with those records; or||
|(3)<br>the accounts do not comply<br>with the applicable<br>requirements<br>concerning<br>the form and content of||
|accounts set out in the Charities'<br>(Accounts and Reports) Regulations<br>2008 other than any||
|requirement<br>that the accounts give a 'true and fair view' which is not a matter considered<br>as part||
|ofan independent<br>examination.||
|I have no concerns<br>and have come across no other matters<br>in connection<br>with the examination<br>to which||
|attention<br>should be drawn<br>in this report in order to enable a proper understanding<br>ofthe accounts to be||
|reached.||





## 


|or the Year Ended 31|December 2022||||31.12.22|31.12.21|
|---|---|---|---|---|---|---|
||||Unrestricted||||
||||General and||||
||||Designated|Restricted|||
||||funds|funds|Total funds|Total funds|
|||Notes|K||||
|TURNOVER||18.|201,974||201,974|185,719|
|Operating<br>Costs||18.|(158,531)|(500)|(159,031)|(205,208)|
|OPERATING SURPLUS/(DEFICIT)|||43,443|(500)|42,943|(19,489)|
|Donations|||20||20|1,200|
|Interest receivable and|other income|18.|4,853||4,853|3,607|
|Interest payable<br>and finance costs||18.|(3,228)||(3,228)|(3,171)|
|Realised gains/ (losses)|on investments|18.|||||
|SURPLUS/(DEFICIT)|FOR THE YEAR||45,088|(500)|44,588|(17,853)|
|Unrealised<br>(loss)/gains|on investments|7.|(3,627)||(3,627)|10,816|
|TOTAL COMPREHENSIVE|||||||
|INCOME/(DEFICIT)|FORTHE YEAR||||||
|BEFORETRANSFE|OF FUNDS||41,461|(500)|40,961|(7,037)|
|Transfer between<br>funds||12.|||||
|TOTAL COMPREHENSIVE|||||||
|INCOME/(DEFICIT)|FORTHE YEAR||41,461|(500)|40,961|(7,037)|
|Total funds brought<br>forward||12.|434,152||434,952|441,989|
|TOTAL FUNDS CARRIED FORWARD||12.|475,613|300|475,913|434,952|





## 

|Comparative<br>Statement ofComprehensive<br>or the Year Ended 31December 2021|Income|||31.12.21|31.12.20|
|---|---|---|---|---|---|
|||Unrestricted||||
|||General and||||
|||Designated|Restricted|||
|||funds|funds|Total funds|Total funds|
||Notes|||||
|TURNOVER|19.|185,719||185,719|191.355|
|Operating<br>Costs|19.|(205,008)|(200)|(205,208)|(173,662)|
|OPERATING (DEFICIT)/SURPLUS||(19,289)|(200)|(19,489)|17,693|
|Donations|19.|200|1,000|1,200|650|
|Interest receivable aad other income|19.|3,606||3,606|4,421|
|Interest payable and finance costs|19.|(3,171)||(3,171)|(3,189)|
|Realised gains/ (losses) on investments|19.|||||
|(DEFICIT)/SURPLUS FOR THE YEAR||(18,653)|800|(17,853)|19,575|
|Unrealised<br>gains/(loss)<br>on investments|19.|10,816||10,816|(7,997)|
|TOTAL COMPREHENSIVE||||||
|(DEFICIT)/ INCOME FOR THE YEAR||||||
|BEFORETRANSFE OF FUNDS||(7,837)|800|(7,037)|11,579|
|Transfer between<br>funds|13.|||||
|TOTAL COMPREHENSIVE||||||
|(DEFICIT)/INCOME FOR THE YEAR||(7,837)||(7,037)|11,579|
|Total funds brought<br>forward|13.|441,989||441,989|430,410|
|TOTAL FUNDS CARRIED FORWARD|13.|434,152|800|434,952|441,989|





|||||||31.12.22|31.12.21|
|---|---|---|---|---|---|---|---|
|||Restricted|Extra-|||||
|||and|Ordinary|||||
|||Unrestricted|Repair|Capital|Property|Total|Total|
|||Funds|Reserve|Fund|Fund|funds|funds|
||Notes|||||||
|FIXEDASSETS||||||||
|Tangible assets|6.|1,106|-|89,726|214,062|304,894|317.960|
|Investments|7.|37,359|87,500|-|-|124,859|123,880|
|||38,465|87,500|89,726|214,062|429,753|441.840|
|CURRENT ASSETS||||||||
|Debtors|8.|9,240||||9,240|7,773|
|Cash at bank and in hand|14.|96,096||||96,096|52,389|
|||105,336||||105,336|60,161|
|CREDITORS||||||||
|Amounts<br>falling due within one year|9.|(16,448)|||(252)|(16,700)|(18,320)|
|NET CURRENT ASSETS||88,888|||(252)|88,636|41,842|
|TOTAL ASSETSLESSCURRENT||||||||
|LIABILITIES||127,353|87,500|89,726|213,810|518,389|483,681|
|CREDITORS||||||||
|Amounts<br>falling due more than one||||||||
|year|10.|(24,000)|||(18,476)|(42,476)|(48,729)|
|NET ASSETS||103,353|87,500|89,726|195,334|475,913|434.952|
|FUNDS|12.|||||||
|Unrestricted<br>funds||||||103,053|49,359|
|Designated<br>funds||||||372.560|384,793|
|Restricted<br>funds||||||300|800|
|TOTAL FUNDS||||||475,913|434.952|





## 



|||Notes|31.12.22|31.12.21|
|---|---|---|---|---|
|OPERATING ACTHVITES|||||
|Net cash generated<br>from operations||14.|52,713|(1,505)|
|interest paid|||(2,834)|(2,864)|
|NET CASH GENERATED FROM OPERATING ACTIVITIES|||49,879|(4,368)|
|CASH FLOW FROM INVESTING ACTIVITIES|||||
|Improvements<br>to housing<br>properties||6.||(23,363)|
|Interest and dividends<br>received on|investments|2.|4,653|3,607|
|Purchase of investments||7.|(4,606)|(3,604)|
|Sale proceeds ofinvestments|||||
|NET CASH FLOW FROM/(USED IN) INVESTING ACTIVITES|||47|(23,360)|
|CASH FLOW FROM FINANCING ACTIVITIES|||||
|Repayment ofborrowings|||(6,219)|(6,189)|
|NET (DECREASE)/INCREASE|IN CASH AND CASH||||
|EQUIVALENTS|||43,707|(33,918)|
|CASH AND CASH EQUIVALENTS AT THE BEGINNINING|||||
|OF THE YEAR|||52,389|86.307|
|CASH AND CASH EQUIVALENTS AT THE END OFTHE|||||
|YEAR||14.|96,096|52,389|





||||Extra-||||
|---|---|---|---|---|---|---|
|||Income and|Ordinary||||
|||Expenditure|Repair|Capital|Property|Total|
|||Funds|Fund|Fund|Fund|Funds|
|Balance at|1 January 2021|68,845|87,500|89,726|195,918|441.989|
|(Deficit)/Surplus<br>for the year||(18,685)|||11,649|(7,037)|
|Balance at|31 December 2021|50,159|87,500|89,726|207,567|434,952|
|Surplus/(Deficit)<br>for the year||53,194|||(12,233)|40,961|
|Balance as|31December 2022|103,353|87,500|89,726|195,334|475.913|
|Statement|ofChanges in Funds||||||
|for the Year Ended 31December 2021|||||||
||||Extra-||||
|||Income and|Ordinary||||
|||Expenditure|Repair|Capital|Property|Total|
|||Funds|Fund|Fund|Fund|Funds|
|||||f|f||
|Balance at|1 January 2020|46,603|87,500|89,726|206,581|430,410|
|Surplus/(Deficit)<br>for the year||22,241|||(10,663)|11,579|
|Balance at|31 December 2020|68,845|87,500|89,726|195,918|441,989|
|(Deficit)/Surplus<br>for the year||(18,686)|||11,649|(7,037)|
|Balance as 31 December 2021||50,159|87,500|89,726|207,567|434,952|





## 

## 



## 

## 

## 

## 

## 

## 

## 

## 

## 

## 




## 

## 

## 

## 

|Trustee's donations|Trustee's donations||||||
|---|---|---|---|---|---|---|
|There were no trustee's||donations|for the year ended 31December 2022 or for the year ended 31 December||||
|2021.|||||||
|STAFF COSTS|||||||
||||||31.12.22|31.12.21|
||||||E|E|
|Wages and salaries|||||46,249|31,225|
|Social security costs|||||||
|Other pension costs|||||1,388|706|
||||||47,637|31,931|
|The average<br>monthly|number of||employees||during the year was as follows:||
||||||3L12.22|31.12.21|
||||||2|2|
|No employees<br>received||emoluments||in excess off60,000.|||
|INTEREST PAYABLE AND SIMILAR|||||CHARGES||
||||||31.12.22|31.12.21|
||||||E|E|
|Mortgage<br>interest payable|||||2,834|2,864|





## 

|TANGIBLE FIXEDASSETS|||||
|---|---|---|---|---|
||Freehold|Property|Fixtures and||
||property|improvements<br>f|fittings<br>f|Totals<br>f|
|COST|||||
|At<br>1 January 2022|299,350|245,106|29,316|573,772|
|Additions|||||
|Disposals|||||
|Less Housing Grant|(132,112)|||(132,112)|
|At 31 December 2022|167,238|245,106|29.316|441,660|
|DEPRECIATION|||||
|At I January 2022|37,098|59,007|27,596|123,701|
|Eliminated<br>on disposals|||||
|Charge for year|1,686|10,765|614|13,065|
|At 31 December 2022|38,784|69,772|28,210|136,766|
|NET BOOK VALUE|||||
|At 31 December 2022|128,454|175,334|1.106|04.004|
|At 31 December 2021|130,140|186,100|1,720|317,960|



## 

|||M480G||
|---|---|---|---|
||MUG|General||
||ERFFund|Fund|Totals|
||f|f|f|
|MARKET VALUE||||
|At I January 2022|50,289|73,591|123,880|
|Additions|1,870|2,736|4,606|
|Disposals||||
|Revaluations|(1,472)|(2,155)|(3,627)|
|At 31 December 2022|50,687|74,172|124,859|
|NET BOOK VALUE||||
|At 31 December 2022|50,687|74.172|124,859|
|At 31 December 2021|50,289|73,591|123,880|
|All investments<br>were held in the UK.||||





## 

## 

## 

## 

## 

||||||31.12.22<br>f|31.12.21<br>f|
|---|---|---|---|---|---|---|
|Residents|contributions||in arrears||5,930|3,358|
|Bad debt|provision||||||
|Prepaid expenses|||||3,310|2,999|
|Other debtors||||||1,415|
||||||9,240|7,773|
|CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR|||||||
||||||31.12.22|31.12.21|
||||||f|f|
|Residents|contributions||received|in advance|524|1,5 18|
|Mortgage|||||252|219|
|Accrued|expenses||||9,343|10,105|
|National|Almshouse|Association||loan|6,000|6,000|
|PAYE/NIC/Pension|||||581|479|
||||||16,766|18,320|
|CREDITORS: AMOUNTS FALLING DUE MORE THAN ONE YEAR|||||||
||||||31.12.22|31.12.21|
||||||f|f|
|Mortgage|||||18,476|18,729|
|National|Almshouse|Association||loan|24,000|30,000|
||||||42,476|48,729|



## 



## 

## 

|MOVEMEN|T IN FUN|DS||||||
|---|---|---|---|---|---|---|---|
|||||At 1.0122|Net movement|Transfer|At 31.12.22|
||||||in funds|between||
|||||||funds||
|Unrestricted|funds|||||||
|Income and|Expenditure|Fund||49,359|41,461|12,233|103,053|
|Designated|funds|||||||
|Extraordinary|Repair Fund|||87,500|||87,500|
|Capital Fund||||89,726|||89,726|
|Property<br>Fund||||207,567||(12,233)|195,334|
|Unrestricted|and designated||funds|434,152|41,461||475,613|
|Restricted funds||||||||
|Gardening||||500|(500)|||
|Physical Activity||||300||||
|Restricted funds||||800|(500)|||
|Gardening||||||||
|Physical Activity||||||||
|TOTAL FUNDS||||434,952|40,961||475,913|



||||Incoming|Resources|Gains and|Movement|
|---|---|---|---|---|---|---|
||||resources|expended|losses on|in funds|
||||||investments||
|Unrestricted|funds||||||
|Income and|Expenditure|Fund|206,847|(161,759)|(3,627)|41,461|
|Designated|funds||||||
|Extraordinary|Repair Fund||||||
|Capital Fund|||||||
|Property Fund|||||||
|Restricted ihnds|||||||
|Gardening||||(500)||(500)|
|Physical Activity|||||||
|FUNDS MOVEMENT||BEFORE|||||
|TRANSFERS|||206,847|(162,259)|(3,627)|40,961|





## 

|2021COMPARAT|IVE|MOV|E|ME|NT IN FUND|S||||
|---|---|---|---|---|---|---|---|---|---|
||||||At 1.01.21|Net movement||Transfer|At 31.12.21|
|||||||in funds||between||
|||||||||funds||
|||||||||g||
|Unrestricted<br>funds||||||||||
|Income and Expenditure||Fund|||68,845|(7,837)||(11,649)|49,359|
|Designated<br>funds||||||||||
|Extraordinary<br>Repair Fund|||||87,500||||87,500|
|Capital Fund|||||89,726||||89,726|
|Property<br>Fund|||||195,918|||11,649|207.567|
|Unrestricted<br>and designated|||funds||441,989|(7,837)|||434,152|
|Restricted funds||||||||||
|Gardening||||||500|||500|
|Physical Activity||||||300|||300|
|Restricted funds||||||||||
|TOTAL FUNDS|||||441,989|(7,037)|||434,952|
|The Extraordinary|repair|fund|is|held across the total ofthe investment|||portfolio.|||
|Net movement<br>in funds,||included||in the above are as follows:||||||
||||||Incoming|Resources||Gains and|Movement|
||||||resources|expended||losses on|in funds|
|||||||||investments||
|Unrestricted<br>funds||||||||||
|Income and Expenditure||Fund|||189,526|(208,179)||10,816|(7,837)|
|Designated<br>funds||||||||||
|Extraordinary<br>Repair Fund||||||||||
|Capital Fund||||||||||
|Property<br>Fund||||||||||
|Restricted Itmds||||||||||
|Gardening|||||500||||500|
|Physical Activity|||||500|(200)|||300|
|FUNDS MOVEMENT||BEFORE||||||||
|TRANSFERS|||||190,526|(208,379)||10,816|(7.037)|





## 

|14.|RECONCILIATION<br>OFSURPLUS|AFTER TAX TO CASH|||
|---|---|---|---|---|
||GENERATED FROM/(USED IN) OPERATIONS||||
||||31.12.22|31.12.21|
||Surplus for the year||40,961|(7,037)|
||Adj ustments for:||||
||Depreciation<br>and loss on disposal oftangible fixed assets||13,065|11,692|
||Grant amortisation||||
||Movement<br>in fair value ofinvestments||3,627|(10,816)|
||(Gain) on disposal ofinvestments||||
||Interest and investment<br>income receivable||(4,653)|(3,607)|
||Interest payable||2,834|2,864|
||Operating<br>cash flows before movement|in working capital|55,834|(6,903)|
||Decrease/(Increase)<br>in trade and other|debtors|(1,467)|7,026|
||(Decrease)/Increase<br>in trade and other|creditors|(1,654)|(1,628)|
||Cash generated<br>from operations||52,713|(1,505)|
||CASH AND CASH EQUIVALENTS||||
||||31.12.22|31.12.21|
|||||8|
||Cash and cash equivalents<br>represented|by|||
||Cash at bank and in hand||71,804|28,144|
||Deposit||24,292|24,245|
||Cash at bank and in hand||96,096|52,389|





## 



## 

|||||Unrestricted|Restricted|||
|---|---|---|---|---|---|---|---|
|||||funds|funds|31.12.22|31.12.21|
|||||||g|g|
|TURNOVER||||||||
|Residents'<br>Maintenance||Contribution||201,823||201,823|187,210|
|Less voids||||(881)||(881)|(4,195)|
|Rental income Hall/Church||||400||400|2,100|
|Laundry||||632||632|604|
|||||201,974||201,974|185.719|
|OPERATING COSTS||||||||
|Service costs||||||||
|Rates and water||||2,327||2,327|83|
|Gas and Electricity||||7,052||7,052|2,841|
|Gardening<br>and cleaning||||8,821|500|9,321|9,859|
|Insurance||||2,579||2,579|2,428|
|Scheme Manager cost||||24,199||24,199|23,725|
|Pension||||1,388||1,388|706|
|Central Control system||maintenance||1,269||1,269|1,693|
|Depreciation||||13,065||13,065|11,692|
|Residents<br>welfare||||620||620|840|
|TV Licences||||377||377|159|
|||||61,695|500|62,195|54,026|
|Management<br>and administration||||||||
|Secretary to the Trustee||and CEO||22,050||22,050|15,256|
|Telephone,<br>printing,|stationery,||post and|||||
|computer exp||||3,024||3,024|2,878|
|Accounts production|and Independent|||||||
|Examiner's<br>fee||||2,352||2,352|2,170|
|Advertising<br>and website||||||||
|Sundries<br>and subscriptions||||1,213||1,213|1,235|
|Professional<br>fees||||2,277||2,277|83|
|Consultancy<br>fees||||||||
|Payroll Bureau||||||||
|Bookkeeping<br>service||||4,212||4,212|3,960|
|Training<br>costs statf welfare||||375||375|50|
|Trustee insurance|||||||705|
|Bad debt||||15||15|384|
|Trustee expenses||||18||18||
|Travel||||30||30|46|
|||||35,567||35,567|26,766|





## 

||||Unrestricted|Restricted|||
|---|---|---|---|---|---|---|
||||funds|funds|31.12.22|31.12.21|
|Maintenance|||||||
|Dwellings|||36,754||36,754|90,364|
|Communal<br>areas|||23,983||23,983|33,450|
|Service contracts|||379||379|602|
|Waste and pest control|||154||154||
||||61,270||61,270|124,416|
|TOTAL OPERATING|COSTS||158,531|500|159,031|205,208|
|OPERATING SURPLUS/(DEFICIT)|||43,443|(500)|42,943|(19,489)|
|Donations|||20||20|1,200|
|Interest receivable and other income|||||||
|Interest receivable|||47||47|3|
|Investment<br>income|||4,606||4,606|3,604|
|Other income|||200||200||
||||4,853||4,853|3,607|
|Interest and financing|costs||||||
|Interest payable|||(2,834)||(2,834)|(2,864)|
|Bank charges and loan arrangement||fees|(394)||(394)|(307)|
||||(3,228)||(3,228)|(3,171)|
|Realised gains/(losses)|on fixed asset||||||
|SURPLUS/(DEFICIT)|FOR THE YEAR||45,088|(500)|44,588|(17,853)|
|Unrealised<br>(loss)/gains|on investments||(3,627)||(3,627)|10,816|
|TOTAL COMPREHENSIVE|||||||
|INCOME/(DEFICIT)|FORTHE||||||
|YEAR BEFORETRANSFE OF|||||||
|FUNDS|||41,461|(500)|40,961|(7,037)|





## 

|COMPARATIVE D|ET|AILED|STATEM|ENT OF COMPR|EHENSIVE IN|COME||
|---|---|---|---|---|---|---|---|
|||||Unrestricted|Restricted|||
|||||funds|funds|31.12.21|31.12.20|
||||||g|g|g|
|TURNOVER||||||||
|Residents'<br>Maintenance||Contribution||187,210||187,210|191,144|
|Less voids||||(4,195)||(4,195)|(3.842)|
|Rental income Hall/Church||||2,100||2,100|3.600|
|Laundry||||604||604|454|
|||||185,719||185,719|191,355|
|OPERATING COSTS||||||||
|Service costs||||||||
|Rates and water||||83||83|169|
|Gas and Electricity||||2,841||2,841|8,231|
|Gardening<br>and cleaning||||9,859||9,859|8,559|
|Insurance||||2,428||2,428|2,367|
|Scheme Manager cost||||23,725||23,725|22,923|
|Pension||||706||706|501|
|Central Control system||maintenance||1,693||1,693|1,693|
|Depreciation||||11,692||11,692|13,045|
|Residents<br>welfare||||640|200|840|356|
|TV Licences||||159||159|293|
|||||53,826|200|54,026|58,136|
|Management<br>and administration||||||||
|Secretary to the Trustee||and CEO||15,256||15,256|12,852|
|Telephone,<br>printing,|stationery,||post and|2,878||2,878|3,323|
|Accounts production|and Independent|||||||
|Examiner's<br>fee||||2,170||2,170|2,170|
|Advertising<br>and website||||||||
|Sundries<br>and subscriptions||||1,235||1,235|725|
|Professional<br>fees||||83||83||
|Consultancy<br>fees||||||||
|Payroll Bureau|||||||240|
|Bookkeeping<br>service||||3,960||3,960|3,600|
|Training costs staff welfare||||50||50|462|
|Trustee insurance||||705||705|806|
|Bad debt||||384||384|258|
|Trustee expenses||||||||
|Travel||||46||46||
|||||26,766||26,766|24,439|





## 

## 

||||Unrestricted|Restricted|||
|---|---|---|---|---|---|---|
||||funds|funds|31.12.21|31.12.20|
||||g|g|g|g|
|Maintenance|||||||
|Dwellings|||90,364||90,364|51,548|
|Communal<br>areas|||33,450||33,450|39,466|
|Service contracts|||602||602|72|
|Waste and pest control|||||||
||||124,416||124,416|91,087|
|TOTAL OPERATING COSTS|||205,008|200|205,208|173,662|
|OPERATING (DEFICIT)/SURPLUS|||(19,289)|(200)|(19,489)|17,693|
|Donations||||1,000|1,200|650|
|Interest receivable and other income|||||||
|Interest receivable|||2||2|22|
|Investment<br>income|||3,604||3,604|4,399|
||||3,606||3,606|4,421|
|Interest and financing|costs||||||
|Interest payable|||(2,864)||(2,864)|(2,889)|
|Bank charges and loan|arrangement|fees|(307)||(307)|(300)|
||||(3,171)||(3,171)|(3,189)|
|Realised gains/(losses)|on fixed asset||||||
|(DEFICIT)/SURPLUS|FOR THE YEAR||(18,653)|800|(17,853)|19,575|
|Unrealised<br>gains/(loss)|on investments||10,816||10,816|(7.997)|
|TOTAL COMPREHENSIVE|||||||
|(DEFICIT)/INCOME|FOR THE||||||
|YEAR BEFORETRANSFE OF|||||||
|FUNDS|||(7,837)|800|(7,037)|11,579|



