| Note | Unrestricted | Endowment | Total | Total | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||
| 2021 | 2020 | |||||
| K | f | K | E | |||
| Income and Expenditure | ||||||
| Incoming Resources | ||||||
| Rents Due from Tenants | 2 | 36,697 | - | 36,697 | 34,800 | |
| Investment Income |
3 | 10,493 | - | 10,493 | 13,202 | |
| Total Incoming Resources |
47,190 | 47,190 | 48,002 | |||
| Resources Expended | ||||||
| Direct charitable expenditure |
4 | 23,819 | 23,819 | 19,240 | ||
| Total Resources Expended | 23,819 | - | 23,819 | 19,240 | ||
| Net Incoming resources | ||||||
| for the Year | 23,371 | 23,371 | 28,762 | |||
| Other Recognised Gains |
and | Losses | ||||
| Unrealised gains/(losses) |
on investments | 30,587 | 30,587 | (22,308) | ||
| Net Movement in Funds |
53,958 | 53,958 | 6,455 | |||
| Balances brought forward |
at | |||||
| 1 January 2021 | 394,111 | 35,466 | 429,577 | 423,122 | ||
| Balances carried forward | at | |||||
| 31 December 2021 | 448,069 | 35,466 | 483,535 | 429,577 |
| Notes | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Fixed Assets | E | 6 | ||||
| Freehold Land |
||||||
| Fox House & improvements | at cost | 57,348 | 57,348 | |||
| Less Housing | Association | Grant | 20,227 | 20,227 | ||
| 6 | 37,121 | 37,121 | ||||
| Plant & Machinery | 6 | 329 | 387 | |||
| General Investments |
7 | 360,676 | 337,410 | |||
| 398,126 | 374,918 | |||||
| Current Assets | ||||||
| Debtors | 587 | 571 | ||||
| Cash at Bank | & In Hand | 87,481 | 55,954 | |||
| 88,068 | 56,525 | |||||
| Liabilities: amounts | falling due within one year | 10 | 2,659 | 1,866 | ||
| Net Current Assets | 85,409 | 54,659 | ||||
| Total Assets | less Current | Liabilities | 483,535 | 429,577 | ||
| Funds | ||||||
| Unrestricted | 15 | 448,069 | 394,111 | |||
| Crewdson Endowment |
Fund | 15 | 35,466 | 35,466 | ||
| 483,535 | 429,577 |
| 3 | Investment Income |
Investment Income |
2021 | 2020 | |
|---|---|---|---|---|---|
| Dividends from |
quoted investments: | E | |||
| M & G - National Lloyds Bank Gilt |
Association ofAlmshouses Fund |
10,493 | 12,804 | ||
| Bank and building society interest: | 397 | ||||
| Lloyds TSB- Deposit Account | |||||
| 10,493 | 13,202 | ||||
| 4 | Direct Charitable | Expenditure | 2021 | 2020 | |
| Repairs and Renewals Subscriptions 8 licences Rates and Water |
E 8,487 638 |
E 3,485 210 |
|||
| Electricity Insurance |
2,241 458 |
3,749 565 |
|||
| Adverts | 1,158 | 1,192 | |||
| Examiner's fee |
101 | 303 | |||
| Governance costs |
660 | 624 | |||
| Wages Depreciation |
726 9,292 55 |
230 8,814 68 |
|||
| 23,819 | 13,240 | ||||
| 5 | Transactions with |
Trustees |
| rustees did not claim travel exp Fixed Assets |
enses in the period (2 |
020:L'Nil). |
. |
|---|---|---|---|
| Freehold | Plant & | Total | |
| Cost: | Property | Machinery | |
| At 1 January 2021 Additions |
37,121 | 5,948 | 43,069 |
| At 31 December 2021 | 37,121 | 5,948 | 43,069 |
| Depreciation: | |||
| At 1 January 2021 Charge for Year At 31 December 2021 |
5,561 58 5,619 |
5,561 58 5,619 |
|
| Net Book Value | |||
| At 31 December 2021 | 37,121 | 329 | 37,450 |
| At 31 December 2020 | 37,121 | 387 | 37,508 |
| 7 Investments |
atMark | et | Value | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| M&G Charity Multi Asset Lloyds Investment Funds |
Fund Ltd - Sterling Bond |
E 360,676 |
318,692 18,718 |
|||||
| 360,676 | 337.410 | |||||||
| The Historical | Cost of | Investments | at 31 December 2020 was f87,553 | (2019:L'87,553) | ||||
| 8 | Cash at Bank | |||||||
| 2021 | 2020 | |||||||
| Lloyd's Bank Deposit Account Lloyd's Bank Current Account |
1,530 85,951 |
1,530 54,424 |
||||||
| 87,481 | 55.954 | |||||||
| 9 | Debtors | |||||||
| 2021 | 2020 | |||||||
| Prepayments | E 587 |
571 | ||||||
| 587 | 571 | |||||||
| 10 | Creditors | |||||||
| 2021 | 2020 | |||||||
| Rent creditors | ||||||||
| Accruals | 1,885 | 290 | ||||||
| Wages | 755 19 |
1,576 | ||||||
| 2,659 | 1,866 | |||||||
| 11 | Crewdson Endowment |
Fund | ||||||
| Balance Brought | Forward | |||||||
| 35,466 | ||||||||
| Fund as at 31 December | 2021 | |||||||
| 35,466 |
| At 01/01/21 | Income | Expenditure | Gains/(Losses) | At 31/12/21 | ||||
|---|---|---|---|---|---|---|---|---|
| E | F | E | F | |||||
| General | funds | 394,111 | 47,190 | (23,819) | 30,587 | 448,069 | ||
| At 01/01/20 E |
income L |
Expenditure F. |
Gains/(Losses) f |
At 31/12/20 f |
||||
| General | funds | 321,931 | 47,507 | (21,175) | 39,393 | 387,656 | ||
| Endownment | Funds | |||||||
| Unrea lised | ||||||||
| At 01/01/21 | Income f |
Expenditure F |
Gains/(Losses) E |
At 31/12/21 E |
||||
| Endownment | funds | 35,466 | 35,466 | |||||
| Unrealised | ||||||||
| At 01/01/20 | Income | Expenditure | Gains/(Losses) | At 31/12/20 | ||||
| P | E | E | ||||||
| Endownment | funds | 35,466 | 35,466 | |||||
| Analysis | ofgroup | net assets between funds | ||||||
| Unrestricted | Endownment | Total | ||||||
| Fundsf | Funds E |
Funds 2021 6 |
||||||
| Fixed assets | 362,660 | 35,466 | 398,126 | |||||
| Current | assets | 88,068 | 88,068 | |||||
| Creditors | less | than | 1 | year | (2,659) | (2,659) | ||
| 448,069 | 35,466 | 483,535 | ||||||
| Unrestricted | Endownment | Total | ||||||
| Funds | Funds | Funds 2020 | ||||||
| E | E | |||||||
| Fixed assets | 339,452 | 35,466 | 374,918 | |||||
| Current assets | 56,525 | '56,525 | ||||||
| Creditors | less | than | 1 | year | (1,866) | (1,866) | ||
| 394,111 | 35,466 | 429,577 |