| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| Funds | Funds | |||||
| Notes | 2021 | 2020 | ||||
| 6 | 6 | |||||
| Income | ||||||
| Investment income |
9,621 | 11,905 | ||||
| Total income | 9,621 | 11,905 | ||||
| Expenditure | ||||||
| Expenditure on charitable |
activities | 69,967 | 54,298 | |||
| Total expenditure | 69,967 | 54,298 | ||||
| Net income/(expenditure) | and net movement | in funds before | ||||
| gains and losses on investments | (60,346) | (42,393) | ||||
| Net gains/(losses) | on investments | 215,680 | (78,190) | |||
| Net movement in funds |
155,334 | (120,583) | ||||
| Reconciliation offunds |
||||||
| Total funds brought | forward | 805,853 | 926,436 | |||
| Total funds carried forward | 961,187 | 805,853 |
| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| Funds | Funds | |||||
| 2021 | 2020 | |||||
| 6 | ||||||
| Dividend | received | 6,619 | 8,777 | |||
| Interest | received | 3,002 | 3,128 | |||
| 6,621 | 11,905 | |||||
| EXPEND | ITU | RE | ON CHARITABLE ACTIVITY | |||
| Grants | ||||||
| giving | 2021 | 2020 | ||||
| 8 | 8 | 6 | ||||
| Grants payable | (note 5) | 58,000 | 58,000 | 50,750 | ||
| Support | costs (note 4) | 10,077 | 10,077 | 1,712 | ||
| Governance | costs (note 4) | 1,890 | 1,890 | 1,836 | ||
| 69,967 | 69,967 | 54,298 |
| Basis of | Support | Governance | ||||||
|---|---|---|---|---|---|---|---|---|
| apportionment | Costs | Costs | 2021 | 2020 | ||||
| 6 | f | 6 | ||||||
| Independent | examination | fees | Transaction | 1,890 | 1,890 | 1,836 | ||
| Foreign exchange | loss/(gain) | Transaction | 5,805 | 5,805 | (2,824) | |||
| Investment/bank | charges | Transaction | 4,272 | 4,272 | 4,536 | |||
| 10,077 | 1,890 | 11,967 | 3,548 |
| organisations: | organisations: | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Recipient of institutional | grant | Medical | Environmental | «»ser | Hardship | Culture | 2021 | 2020 | |
| protection | vation | ||||||||
| E | E | E | |||||||
| Medical Foundation | for Ihe | Care of | |||||||
| Victims ofTorture | 15,000 | 1,000 | 16,000 | 15,000 | |||||
| The Whitley Fund |
for Nature | 12,500 | 12,500 | 12,500 | |||||
| Save the Elephants | 12,500 | 12,500 | 10,250 | ||||||
| Crosslight | 5,000 | 5,000 | 4,000 | ||||||
| Baynards Zambia |
Trust | 3,000 | 3,000 | 3,XO | |||||
| City of London Sinfonia | 3,000 | 3,000 | |||||||
| Selwyn College Cambridge | Bursars | 5,000 | 5,000 | ||||||
| The East End Community | Foundation | 1,000 | 1,000 | 2,000 | |||||
| UK Friends ofthe TMF | 4,000 | ||||||||
| 15,000 | 12,500 | 12,500 | 14,000 | 4,000 | 58,000 | 50,750 |
| Unrestricted | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Funds | |||||||
| E | |||||||
| Realised gain/(loss) | on sale of investment | 26,621 | 26,621 | (18,948) | |||
| Unrealised | gain/(loss) | on | year end valuation | 189,059 | 189,059 | (59,242) | |
| 215,680 | 218,880 | ~178,190 | |||||
| 7. | NET INCOII/IE/ (EXPENDITURE) FOR THE YEAR | ||||||
| This is stated after charging | |||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Independent | examination | fees | 1,890 | 1,836 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| f | |||||||||
| Market value, brought | forward | 715,791 | 890,996 | ||||||
| Additions | 204,716 | 533,864 | |||||||
| Disposals | (215,666) | (630,878) | |||||||
| Realised gain / (loss) Unrealised gain / (loss) |
26,621 189,059 |
(18,948) ~59,242 |
|||||||
| Market value, carried | forward | 920,521 | 715,792 | ||||||
| Cash held as part of | portfolio | 42,556 | 91,897 | ||||||
| Total investments | 963,077 | 807,689 | |||||||
| Historic cost | 805,057 | 848,685 | |||||||
| All ofthe above investments | are | allocated as | follows: | ||||||
| Investments at fair value |
comprises: | ||||||||
| UK fixed interest | 142,426 | 138,199 | |||||||
| UK equities | 80,102 | 67,944 | |||||||
| Overseas equities |
697,993 | 509,649 | |||||||
| Cash held within | the | investment | portfolio | 42,556 | 91,897 | ||||
| 963,077 | 807,689 | ||||||||
| 9. | CREDITORS: Amounts | falling | due within | one year | |||||
| 2021 | 2020 | ||||||||
| 6 | 6 | ||||||||
| Accruals | 1,890 | 1,836 | |||||||
| 1,890 | 1,836 |
| Balance | Balance | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| at | 06.04.20 | Income | Expenditure | Gains/Losses | at 05.04.21 | ||||
| f | f | f | f | ||||||
| Unrestricted | Funds | ||||||||
| General | Funds | 805,853 | 9,621 | 69,967 | 215,680 | 961,187 | |||
| 805,853 | 9,621 | 69,967 | 215,680 | 961,187 | |||||
| Movement | in | funds | —previous | year | |||||
| Balance | Balance | ||||||||
| at | O8.O4.19 | Income | Expenditure | Gains/Losses | at 05.04.20 | ||||
| f | f | f | f | ||||||
| Unrestricted | Funds | ||||||||
| General | Funds | 926,436 | 11,905 | 54,298 | (78,190) | 805,853 | |||
| 926,436 | 11,905 | 54,298 | ~28,199 | 5115,858 |
| ANALYSIS OF FUND BAL | ANCES B | ETWEEN NET ASSETS | ||
|---|---|---|---|---|
| Unrestricted | ||||
| Funds | 2021 | |||
| f | f | |||
| Investments | 963,077 | 963,077 | ||
| Net current assets | (1,890) | (1,890) | ||
| 961,187 | 961,187 | |||
| Analysis offund balances | between | net assets —previous year | ||
| Unrestricted | ||||
| Funds | 2020 | |||
| f | ||||
| Investments | 807,689 | 807,689 | ||
| Net current assets | (1,836) | (1,836) | ||
| 805,853 | 805,853 |