| Page | ||||
|---|---|---|---|---|
| Legal and Administrative | Information | |||
| Report ofthe Trustees | 2-4 | |||
| Independent Examiners' |
Report | |||
| Statement ofFinancial Activities | ||||
| Balance Sheet | ||||
| Notes forming part ofthe | Financial | Statements | 8-10 | |
| T/cefollowing pages do notform part oftlte statutory | accounts: | |||
| Detailed Income and Expenditure | Account | |||
| Detailed Balance Sheet | 12 |
| Notes | Restricted | Unrestricted | Total | Total | ||
|---|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | |||
| g | ||||||
| Income and Endowments | from | |||||
| Donations and legacies Charitable activities |
25,000 | 25,000 | ||||
| Rents receivable Investments |
34,000 42 |
34,000 42 |
32,732 5 |
|||
| Total | 25,000 | 34,042 | 59,042 | 32,737 | ||
| Expenditure on |
||||||
| Charitable activities |
||||||
| Property expenses Other |
25,000 0 |
30,902 969 |
55,902 969 |
43,846 872 |
||
| Total | 25,000 | 31,871 | 56,871 | 44,718 | ||
| Net Income/(Expenditure) | 0 | 2,171 | 2,171 | (11,981) | ||
| Reconciliation ofFunds |
||||||
| Total funds brought forward | 0 | 410,180 | 410,180 | 422,161 | ||
| Total funds carried forward | 0 | 412,351 | 412,351 | 410,180 |
| Notes | Restricted | Unrestricted | Total | Total | |
|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | ||
| Fixed Assets | |||||
| Tangible Assets | 0 | 357,814 | 357,814 | 357,814 | |
| 0 | 357,814 | 357,814 | 357,814 | ||
| Current Assets | |||||
| Debtors Cash atBank and in Hand |
4,337 52,603 |
4,337 52,603 |
5,179 48,281 |
||
| 56,940 | 56,940 | 53,460 | |||
| Creditors | |||||
| Amounts falling due within one year |
2,403 | 2,403 | 1,094 | ||
| Net Current Assets | 0 | 54,537 | 54,537 | 52,366 | |
| Total Assets less Current Liabilities | 0 | 412,351 | 412,351 | 410,180 | |
| Total Net Assets | 0 | 412,351 | 412,351 | 410,180 | |
| Funds | |||||
| Unrestricted Funds |
0 | 412,351 | 412,351 | 410,180 |
| 2. | Investment Income |
||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Interest on cash deposits | 4Z | ||||
| 3. | Property Expenses | ||||
| 2022 | 2021 | ||||
| g | |||||
| Water rates | 2841 | 3,013 | |||
| Property insurance Vacant property expenses |
2838 896 |
2,598 204 |
|||
| Repairs and maintenance | 2,144 | 15,223 | |||
| Property refurbishments |
45,293 | 19,049 | |||
| Independent housing |
ombudsman | fees | 0 | 0 | |
| Administration fees |
1,800 | 2,700 | |||
| Professional fees |
90 | 812 | |||
| Sundries | 0 ~55 02 |
247 ~6 |
|||
| 4. | Other Costs | ||||
| 2022 | 2021 | ||||
| Audit and accountancy | ~6 | 322 |
| Dispensary | Street | Qual&ers | Row | Total | |||
|---|---|---|---|---|---|---|---|
| Alnwick | Embleton | ||||||
| (3Houses) | (4Houses) | ||||||
| Deemed Cost | |||||||
| I Januaiy | 2022 | ~100 | |||||
| Deemed Cost | |||||||
| 31December 2022 | 175,000 | ||||||
| North End | North End | ||||||
| Longhoughton | Longhoughton | ||||||
| (New build) | |||||||
| (6Houses) | (2Houses) | ||||||
| Deemed Cost | / Cost | ||||||
| I Januaiy 2022 | 1212000 | 281 | |||||
| Deemed Cost | / Cost | ||||||
| 31December 2022 | 120000 | ~62 81 | 182814 ~81 |
||||
| 7. Debtors | |||||||
| 2022 | 2021 | ||||||
| Prepayments | and | Accrued | Income | ||||
| 8. Creditors | |||||||
| Creditors: amounts | falling | due within | one year | ||||
| 2022 | 2021 | ||||||
| Accruals | ~2403 | ~14 |
| 2021 | |||||
|---|---|---|---|---|---|
| General Fund | |||||
| Turnover (Rents receivable) |
35,723.08 | ||||
| 32732 | Overaccrued last year |
(1,723.08) | 34,000.00 | ||
| Grants | 25,000.00 | ||||
| Direct Costs | |||||
| 3,013 | Water rates | 2,841.30 | |||
| 2,598 | Property insurance |
2,837.65 | |||
| 15,223 | Repairs and maintenance | 2,143.84 | |||
| 19,049 | Property refurbishments | 45,293.04 | |||
| 812 | Professional fees |
90.00 | |||
| 40,942 | 247 | Sundry (inc death cert &waste removal) | 0.00 | 53,205.83 | |
| (8,210) | 5,794.17 | ||||
| Administrative Expenses |
|||||
| 204 | Vacant property expenses | 896.24 | |||
| 2,700 | Administration fees |
1,800.00 | |||
| 3,776 | 872 | Accountancy | 969.00 | 3,665.24 | |
| (11,986) | Operating Surplus/(Deficit) |
2,128.93 | |||
| Other Income | |||||
| Interest Receivable | |||||
| 5 | Business premium account |
41.88 | 41.88 | ||
| (11,981) | Surplus/(Deficit) on ordinary |
activities before | taxation | 2,170.81 | |
| Tax on surplus on ordinary |
activities | 0.00 | |||
| (11,981) | Surplus/(Deficit) for the financial year |
2,170.81 | |||
| 422,161 | Funds brought forward | 410,179.61 | |||
| 410,180 | Funds carried forward | 412,350.42 |
| 2021 | ||||||
|---|---|---|---|---|---|---|
| Fixed Assets | ||||||
| Tangible Fixed Assets | ||||||
| 357,814 | Housing Properties | 357,814.00 | ||||
| Current Assets | ||||||
| 5,179 | Debtors | 4,337.02 | ||||
| Beni& Balances | ||||||
| 45,058 | Business Premium | Account | 40,514.86 | |||
| 3,224 | Current Account | 12,087.69 | ||||
| 53,461 | 56,939.57 | |||||
| Creditors - amounts | falling due within | |||||
| one | year | |||||
| 1,095 | Creditors | 2,403.15 | ||||
| 52,366 | Net Current Assets | 54,536.42 | ||||
| 410,180 | Total Assets less Current Liabilities | 412,350.42 | ||||
| Capital and Reserves | ||||||
| 410,180 | General Fund | 412,350.42 | ||||
| 410,180 | 412,350.42 |