|
Funds |
Funds |
|
2020 |
2019 |
| Receipts |
|
|
| Other trading activities |
|
|
| Rental Income |
45,908 |
46,224 |
| Other income |
260 |
3,972 |
| Income from investments |
1,028 |
1,008 |
| Total Receipts |
47,196 |
51,204 |
| Payments |
|
|
| Premises |
|
|
| Heat and light |
1,093 |
735 |
| Water rates |
2,391 |
2,297 |
| Insurance |
1,617 |
1,567 |
| Maintenance repairs |
14,522 |
10,952 |
| Landscaping |
|
16,249 |
| Gardening |
720 |
700 |
| Other Expenses |
|
|
| TV Licences |
23 |
23 |
| Clerks honorarium and expenses |
1,000 |
1,000 |
| Support costs allocated to activities |
|
|
| Honeycomb group |
9,175 |
8,524 |
| Accountants charges |
900 |
900 |
| Residents welfare |
250 |
300 |
| Almshouses subs |
210 |
200 |
| Quinquennial report |
3,020 |
|
| Sundry |
592 |
523 |
| Financing |
3,685 |
3,685 |
| Total Payments |
39,198 |
47,655 |
| Excess of receipts over payments |
7,998 |
3,549 |
| Capital expenditure |
|
(17,312) |
| Bank balances at 1 January |
56,567 |
70,330 |
| Bank balances at 31 December |
64,565 |
56,567 |