| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 |
| Report ofthe Independent Auditor |
4 | to | 5 |
| Statement of Financial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 8 | to | 15 |
| Detailed Statement ofFinancial Activities | 16 |
| ForTh | e Year n |
ed 31st mb |
er 2021 | ||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| Notes | fund F |
fundsf | funds 6 |
funds F |
|||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
40,728 | 40,978 | 188,200 | ||||
| investment income |
18,581 | ~18 561 | 15,265 | ||||
| Total | 59,289 | 59,539 | 203,465 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 7,851 | 7,851 | |||||
| Charitable activities |
|||||||
| Pefitioners/Emergency grants Other Masonic grants |
25,301 14,500 |
25,301 14,500 |
28,085 3,650 |
||||
| Non Masonic grants Purchases re T.L.C. |
11,313 | 11,313 | 80,720 | ||||
| Administration | 2,135 | 2,135 | 4,738 | ||||
| The 3 Pillars —Feeding The Homeless |
2,833 | 2,833 | 25,011 | ||||
| Total | 94,330 | 14,146 | 108,476 | 142,204 | |||
| NET INCOME/(EXPENDITURE) | (35,041) | (13,896) | (48,937) | 61,261 | |||
| Transfers between funds |
9 | ~2833) | 2,833 | ||||
| Other recognised gains/(losses) Gains/Bosses) on revaluation offixed assets |
~123935 | ~123935 | ~4,170) | ||||
| Net movement In funds |
86,061 | (11,063) | 74,998 | 57,091 | |||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought forward |
802,157 | 31,237 | 833,394 | 776,303 | |||
| TOTAL FUNDS CARRIED FORWARD | ~888 218 | 20,174 | ~908 392 | 633,394 |
| 31stD | ecember 2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | 6 | 6 | |||
| FIXEDASSETS | |||||
| Investments | 900,911 | 900,911 | 776,976 | ||
| CURRENT ASSETS | |||||
| Cash at bank | 15,805 | 20,174 | 102,251 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(28,498) | (28,498) | (45,833) | ||
| NET CURRENT ASSETS | ~42 0037 | 20 174 | 7401 | 56,418 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 888,218 | 20,174 | 908,392 | 833,394 | |
| NET ASSETS | 888,218 | 20,174 | 000 392 | 833304 | |
| FUNDS | |||||
| Unrestricted funds |
888,218 | 802,157 | |||
| Restricted funds | 20,174 | 31,237 | |||
| TOTAL FUNDS | 908,392 |
| 2021 | 2020f | ||
|---|---|---|---|
| Dividends received |
18,561 | 15,2B5 | |
| GRANTS PAYABLE | |||
| 2021f | 2020f | ||
| Petitioners/Emergency | grants | 25,301 | 28,085 |
| Other Masonic grants | 14,500 | 3,850 | |
| Non Masonic grants The 3 Pillars - Feeding |
The Homeless | ~2833 | 80,720 ~20259 |
| ~87 177 | 132,714 |
| Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|
| fund | funds | fundsf | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
182,588 | 5,612 | 188,200 | |||
| Investment income |
~15265 | 15,285 | ||||
| Total | 197,853 | 5,612 | 203,465 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Petitioners/Emergency | grants | 28,085 | 28,085 | |||
| Other Masonic grants | 3,650 | 3,850 | ||||
| Non Masonic grants | 80,720 | 80,720 | ||||
| Administration | 4,738 | 4,738 | ||||
| The 3 Pillars - Feeding | The Homeless | 25,011 | 25,011 | |||
| Total | 117,193 | 25,011 | 142,204 | |||
| NET INCOME/(EXPENDITURE) | 80,880 | (19,399) | 81,261 | |||
| Transfers between, funds |
17000 | ~17000 | ||||
| Other recognised gains/(losses) Gains/gosses) on revaluation offixed assets |
~4170) | 4,170 | ||||
| Net movement in funds |
59,490 | (2,399) | 57,091 | |||
| RECONCIUATION OF |
FUNDS | |||||
| Total funds brought forward |
742,667 | 33,636 | 776,303 |
| Notes to the Fin nclal Statements -continued For The Year Ended 31st mber 2021 |
Notes to the Fin nclal Statements -continued For The Year Ended 31st mber 2021 |
|||
|---|---|---|---|---|
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTMTIES - continued | |||
| Unrestricted | Restricted | Total | ||
| fund | funds | funds | ||
| F | F | |||
| TOTAL FUNDS CARRIED FORWARD | 802 157 | 31237 | ~833 394 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| E | |
| MARKET VALUE | |
| At 1stJanuary 2021 | rre,ere |
| Revaluations | 123,935 |
| At 31st December 2021 | ~900911 |
| NET BOOK VALUE | |
| At 31stDecember 2021 | ~900 911 |
| At 31stDecember 2020 | ~776 976 |
| 2021 f |
2020 F |
||||||
|---|---|---|---|---|---|---|---|
| provincial Grand Lodge |
16,016 | 32,331 | |||||
| Other creditors | 10,980 | 12,000 | |||||
| Monies due to Devonshire | Court | 520 | 520 | ||||
| Festival etc contra account | 982 | 982 | |||||
| ~28 498 | ~45 833 | ||||||
| MOVENIENT | IN FUNDS | ||||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.1.21 6 |
in funds E |
funds f |
31.12.21 6 |
||||
| Unrestricted | funds | ||||||
| General fund |
802,157 | 88,894 | (2,833) | 888,218 | |||
| Restricted funds | |||||||
| TLC | 30,837 | (11,063)' | 19,774 | ||||
| NGH The 3 Pillars |
- Feeding The Homeless | 400 | ~2,833) | ~2833 | 400 | ||
| ~31 | 237 | ~13896) | ~2833 | 20,174 | |||
| TOTAL FUNDS | ~833 | 394 | ~74 998 | ~908 392 |
| Net mov | ement | in funds, incl |
ude | d in the above |
are as follows: | |||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||||
| resources f |
expended 6 |
losses F |
in funds | |||||
| Unrestricted | funds | |||||||
| General | fund | 59,289 | (94,330) | 123,935 | 88,894 | |||
| Restricted funds | ||||||||
| TLC The 3 Pillars |
- Feeding The | Homeless | (11,313) ~2,833) |
(11,0631 ~2833) |
||||
| 250 | ~14,146) | ~13896) | ||||||
| TOTAL | FUNDS | ~59 539 | ~108476) | ~123935 | 74,998 | |||
| Comparatlves | for movement | in funds | ||||||
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.1.20 E |
in funds 6 |
funds E |
31.12.20 f |
|||||
| Unrestricted | funds | |||||||
| General | fund | 742,667 | 76,490 | (17,000) | 802,157 | |||
| Restricted funds | ||||||||
| TLC | 33,236 | (2,699) | 30,537 | |||||
| Lifelites | 300 | |||||||
| NGH | 400 | |||||||
| The 3 Pillars | - Feeding The | Homeless | ~17,000) | 17000 | ||||
| 33,636 | ~19,399 | 17,000 | ~31237 | |||||
| TOTAL | FUNDS | 776,303 | 57,091 | 833394 | ||||
| Comparative | net movement | in | funds, induded | in the above are as follows: | ||||
| Incoming | Resources | Gains and | Movement | |||||
| resources | expended | losses f |
in funds 6 |
|||||
| Unrestricted | funds | |||||||
| General | fund | 197,853 | (117,193) | (4,170) | 76,490 | |||
| Restricted funds | ||||||||
| TLC | 2,053 | (4,752) | (2,699) | |||||
| Lifelites | 300 | 300 | ||||||
| The 3 Pillars | —Feeding The | Homeless | ~3259 | ~20259) | ~17,000) | |||
| ~5612 | ~25,011) | 19,399 | ||||||
| TOTAL | FUNDS | ~203 465 | (142,204) | 4,170 | ~57 091 |
| A current | yea | r 12months | and prior year 12months c |
ombined p |
osNon is as follows: |
|||
|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.1.20 | in funds | funds | 31.1221 | |||||
| 8 | 8 | E | ||||||
| Unrestricted | funds | |||||||
| General | fund | 742,667 | 165,384 | (19,833) | 888,218 | |||
| Reshtcted funds | ||||||||
| TLC | 33,238 | (13,762) | 19,474 | |||||
| Lifefites | 300 | 300 | ||||||
| NGH | 400 | 400 | ||||||
| The 3 Pillars | - Feeding The Homeless | ~19,833) | 19833 | |||||
| ~33,295 | 19,833 | 20,174 | ||||||
| TOTAL | FUNDS | ~776303 | 132,089 | |||||
| A current year 12 months | and prior year 12 months | combined | net movement in funds, |
included | in the above are | |||
| follows: | ||||||||
| Incoming | Resources | Gains and | Movement | |||||
| resources f |
expended f |
losses f |
in funds F |
|||||
| Unrestricted | funds | |||||||
| General | fund | 257,142 | (211,523) | 119,765 | 165,384 | |||
| Restricted funds | ||||||||
| TLC | 2,303 | (18,065) | (13,762) | |||||
| Lifelites | 300 | 300 | ||||||
| The 3 Pillars | —Feeding The Homeless | 3,259 | ~23092) | ~19833) | ||||
| 5,862 | 39,157 | ~33,295) | ||||||
| TOTAL | FUNDS | 263004 | ~250,680) | 119,765 | 132,089 |
| 11 | . DONATIO |
NS AND LE |
GACIES | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| The 3 | ||||||||||
| Pillars- | ||||||||||
| Unrestricted | Feeding the | |||||||||
| fund | Homeless | T.L.C. | Llfelltes | Total | 2020 | Total | ||||
| ~Lod eDomina | F | E | E | E | E | F | ||||
| 360 | Pomfret | 500 | ||||||||
| 373 | Socrates | 2,200 | ||||||||
| 442 | St Peters | 568 | ||||||||
| 445 | Fidelity | 504 | ||||||||
| 455 | Perssrverance | 1,000 | 1,000 | 900 | ||||||
| 607 | Chicheley | 800 | 800 | 1,015 | ||||||
| 737 | Wentworth | 1,591 | ||||||||
| 1911 | De la Pre | 500 | ||||||||
| 2283 | Euston | 1,000 | 600 | |||||||
| 2380 | Beneventa | 700 | ||||||||
| 2553 | Fitzwilliam | 1,000 | 1,000 | 3,034 | ||||||
| -2684 | St Ivo | 2,000 | 2,000 | |||||||
| 2966 | Peterborough | &Countiss | 392 | |||||||
| 3535 | Ailwyn | 1,300 | 500 | |||||||
| 3964 | Dr Oliver | 500 | 1,125 | |||||||
| 4452 | Way nil ate | 1,000 | ||||||||
| 4990 | Grey friars | 1,410 | 1,410 | 1,650 | ||||||
| 5195 | John Pyel | 235 | ||||||||
| 5570 | Old Welllngburlan | 225 | ||||||||
| 5827 | St Crispin | 305 | ||||||||
| 5978 | Lodge ofStGeorge | 417 | ||||||||
| 6104 | Medeshamstsde | 650 | ||||||||
| 6532 | Risdene | 1,090 | 1,000 | |||||||
| 6644 | Thistle & Rose | 60 | BO | |||||||
| 7006 | Vale ofNene | 200 | ||||||||
| 7204 | Old Kimboltonians | 1,000 | 2,000 | |||||||
| 7439 | Willowbrooke | 60 | ||||||||
| 8041 | Abington | 565 | ||||||||
| 8158 | Dr Field | 707 | ||||||||
| 8330 | Samuel Pepys | 750 | ||||||||
| 8400 | Whytewell | 1,719 | 1,719 | |||||||
| 13,934 | 13,934 | 22 108 |
| DONATIO | NS AND LEG |
ACIES - Continued | |||||||
|---|---|---|---|---|---|---|---|---|---|
| The 3 | |||||||||
| Unrestricted UnreStlttfted |
PtftNFB- Fefrttigtbtbe ~e |
T.LC. | Lifelites | Total | 2018 | Total | |||
| ~Lod ecorral~ | fund | Homeless f |
T.L.C. F |
Lifelltes F |
Total | 2020 Total f |
|||
| 8486 | Heigham | 250 | 250 | 727 | |||||
| 8489 | Fsrraria | 350 | 350 | 300 | |||||
| 8526 | Lactodorum | 1,000 | 1,000 | 2,700 | |||||
| 8576 | Spelhoe | 206 | |||||||
| 8594 | Danetre | 600 | |||||||
| 8767 | Petriburg | 500 | |||||||
| 8774 | Sothius | 2,925 | 2,925 | 6,815 | |||||
| 8837 | Toseland | 430 | |||||||
| 8844 | Anglo Scottish | 1,000 | 1,000 | 2,342 | |||||
| 8932 | Buckby Castle | 500 | 500 | 1,065 | |||||
| 8995 | Palmer stewards | 1,000 | 1,000 | 1,250 | |||||
| 9048 | Harmony | 700 | |||||||
| 9126 | Thomas deacon | 800 | |||||||
| 9278 | Three Counties | 16 | 16 | ||||||
| 9364 | Burghley | 150 | 150 | 150 | |||||
| 9495 | Unity | 250 | |||||||
| 9497 | Sartoris | ||||||||
| 9510 | Towcestri | an | 1,000 | ||||||
| 9775 | Grand Junction | 900 | 900 | ||||||
| 9796 | Graham | Milton | 250 | 250 | |||||
| 9805 | Nantahala | 150 | |||||||
| 9874 | Terpsichore | 250 | |||||||
| 42,608 |
| The 3 | |||||||
|---|---|---|---|---|---|---|---|
| PNRre- | |||||||
| Unrestrlcted un~d |
FeftlffIathe AI86IRIFtff |
T.L.C. | Lifelltes | Total | 2018Total | ||
| fund | Homeless | T.L.C. | Ufelites | Total | 2020 Total | ||
| f | f | f | f | ||||
| Other donations | |||||||
| Amazon Smile |
692 | 692 | |||||
| Beer evening | 1,435 | 1,435 | |||||
| Cherwell Lodge MMM847 |
250 | ||||||
| Cockerill Masonic | charity | 1,000 | 1,000 | ||||
| Gift Aid | 287 | 287 | 1,148 | ||||
| Good Intent RCC | 250 | ||||||
| GraRon RAM |
100 | ||||||
| GraRonian Lodge |
MMM | ||||||
| 1243 | 200 | ||||||
| Grand charity | 2,000 | ||||||
| Individuals | 4,237 | 4,237 | 113,635 | ||||
| MCF | 24,400 | ||||||
| New and Young mason | |||||||
| group | 100 | ||||||
| Norman Rolfe MMM |
100 | ||||||
| Northamptonshire | Grand | ||||||
| National | 130 | ||||||
| OSM conclave | 300 | ||||||
| Powys Lodge RAM | |||||||
| Recycle 4 charity | 222 | ||||||
| Provincial Grand |
Lodge | 1,071 | 1,071 | ||||
| Royal &Select | 200 | ||||||
| Rushden LAMS |
1,279 | ||||||
| Shine | 15 | ||||||
| Socrates Chapter | C373 | ||||||
| 31,053 | 31 303 | 188200 |
F rTh Y rEn |
I'2 21 | |
|---|---|---|
| 2021 | 2020 | |
| 6 | ||
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 31,303 | 188,200 |
| PGM's Bonus ball | 9675 | |
| 40,978 | 188,200 | |
| Investment income |
||
| Dividends received |
18,561 | 15,265 |
| Total Incoming resources | 59,539 | 203,465 |
| EXPENDITURE | ||
| Raising donations snd legacies |
||
| PGM's Bonus Ball costs and prize payments | 7,851 | |
| Charitable activities |
||
| Purchases re T.L.C. |
11313 | 4,752 |
| Grants to institutions | 87,177 | 132,714 |
| 98,490 | 137,466 | |
| Support costs | ||
| Management | ||
| Meeting expenses | 2,135 | 4,738 |
| Total resources expended | ~108476 | 142204 |
| Net (expenditure)/Income | ~48 937) | 61,261 |