| Page | |||
|---|---|---|---|
| Administrative | details | ||
| Report ofthe | trustees | ||
| Independent | Auditor's | report | |
| Statement of | financial | activities 2020 | |
| Statement of | financial | activities 2019 | |
| Balance sheet | 10 | ||
| Notes tothe | financial | statements |
| CHARITY REGISTERED No. | CHARITY REGISTERED No. | 1175442 | ||||
|---|---|---|---|---|---|---|
| TRUSTEES: | R.M. Plummer (Chairman) |
|||||
| F.J.Plummer | ||||||
| G.H. Carter | ||||||
| S.E. Floyd | ||||||
| AUDITOR: | Dafferns LLP |
|||||
| One Eastwood | ||||||
| Harry Weston Road | ||||||
| Binley Business | Park | |||||
| Coventry | ||||||
| CV3 2UB | ||||||
| BANKERS: | NatWest Bank | |||||
| Royal Leamington Spa |
||||||
| Royal Priors | ||||||
| 59The Parade | ||||||
| Leamington Spa |
||||||
| CV32 4ZX | ||||||
| INVESTMENT MANAGERS: | a) Close Brothers Asset Management 8'"floor |
|||||
| 10, Exchange Square | ||||||
| Primrose Street, | London | EC2A 2BY | ||||
| b) Baillie Gifford | and Co Ltd | |||||
| Carlton Square | ||||||
| 1,Greenside Row, Edinburgh |
EH1 3AN | |||||
| c) Psigma Investment | Management | |||||
| 11,Strand, London WC2N 5HR |
||||||
| INVESTMENT ADVISOR: | Punter Southall | Financial | Management | |||
| 11Strand, London WC2N 5HR |
||||||
| SOLICITORS: | Wright Hassall | |||||
| Olympus Avenue |
||||||
| Tachbrook Park |
||||||
| Warwick | ||||||
| CV34 6BF | ||||||
| CORRESPONDENCE | ADDRESS: | Wright Hassall | ||||
| Olympus Avenue |
||||||
| Tachbrook Park |
||||||
| Warwick | ||||||
| CV34 6BF |
| Expendable | |||||
|---|---|---|---|---|---|
| General | endowment | 2020 | 2019 | ||
| fund | fund | Total | Total | ||
| Notes | F | F | F | ||
| INCOME AND ENDOWMENTS: | |||||
| Settlements by Mr 8 Mrs Plummer |
417,612 | 417,612 | 405,402 | ||
| Investment income |
2 | 54,290 | 54,290 | 35,339 | |
| TOTAL INCOME AND ENDOWMENTS | 54,290 | 417,612 | 471,902 | 440,741 | |
| EXPENDITURE ON: | |||||
| Raising funds Investment management fees |
11,878 | 11,878 | 5,457 | ||
| Charitable Activities |
|||||
| Grant expenditure Grant related support costs |
3 4 |
305,500 11,717 |
305,500 11,717 |
73,200 18,728 |
|
| TOTAL EXPENDITURE | 329,095 | 329,095 | 97,385 | ||
| NET (EXPENDITURE)/INCOME | |||||
| BEFOREOTHER RECOGNISED | |||||
| GAINS &LOSSES | (274,805) | 417,612 | 142,807 | 343,356 | |
| NET (LOSSES)/GAINS ON INVESTMENTS 5 |
1,076,761 | 1,076,761 | 157,783 | ||
| TRANSFERS BETWEEN FUNDS | 400,000 | (400,000) | |||
| NET MOVEMENT IN FUNDS |
125,195 | 1,094,373 | 1,219,568 | 501,139 | |
| RECONCILIATION OF FUNDS |
|||||
| Fund balances brought fowvard |
(67,973) | 4,521,791 | 4,453,818 | 3,952,679 | |
| Fund balances carried forward | 57,222 | 5,616,164 | 5,673,386 | 4,453,818 |
| Expendable | |||||
|---|---|---|---|---|---|
| General | endowment | 2019 | |||
| fund | fund | Total | |||
| Notes | E | F | |||
| INCOME AND ENDOWMENTS: | |||||
| Settlements by Mr 8 Mrs |
Plummer | 405,402 | 405,402 | ||
| Investment income |
2 | 35,339 | 35,339 | ||
| TOTAL INCOME AND ENDOWMENTS | 35,339 | 405,402 | 440,741 | ||
| EXPENDITURE ON: | |||||
| Raising funds | |||||
| Investment management fees |
5,457 | 5,457 | |||
| Charitable Activities |
|||||
| Grant expenditure | 3 | 73,200 | 73,200 | ||
| Grant related support | costs | 4 | 18,728 | 18,728 | |
| TOTAL EXPENDITURE | 97,385 | 97,385 | |||
| NET (EXPENDITURE)/INCOME | |||||
| BEFORE OTHER RECOGNISED | |||||
| GAINS 8 LOSSES | (62,046) | 405,402 | 343,356 | ||
| NET (LOSSES)/GAINS | ON INVESTMENTS | 157,783 | 157,783 | ||
| NET MOVEMENT IN FUNDS |
(62,046) | 563,185 | 501,139 | ||
| RECONCILIATION OF |
FUNDS | ||||
| Fund balances brought forward |
(5,927) | 3,958,606 | 3,952,679 | ||
| Fund balances carried forward | (67,973) | 4,521,791 | 4,453,818 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| INVESTMENT ASSETS | ||||||
| Investment | 5,071,460 | 3,336,767 | ||||
| CURRENT ASSETS | ||||||
| Debtors and prepayments | 222 | 697 | ||||
| Bank balances | 606,359 | 1,132,162 | ||||
| 606,581 | 1,132,859 | |||||
| LIABILITIES:Amounts | falling due | |||||
| within one year: | (4,655) | (15,808) | ||||
| NET CURRENT ASSETS | 601,926 | 1,117,051 | ||||
| NET ASSETS | 5,673,386 | 4,453,818 | ||||
| FUNDS OF THE CHARITY: | ||||||
| Expendable endowment |
fund | 5,616,164 | 4,521,791 | |||
| General fund | 57,222 | (67,973) | ||||
| TOTAL CHARITY FUNDS | 5,673,386 | 4,453,818 |
| GRANTS | |||||
|---|---|---|---|---|---|
| The following grants were awarded during |
the | year:- | |||
| Norwich-Dedza Partnership Towards construction ofa girls' dormitory |
at Umbwi Secondary School | 5,000 | |||
| Chipping Campden School Towards match funding raised for a performing |
arts centre | 200,000 | |||
| The Kensington and Chelsea Foundation Towards supporting front line charities working |
in the community | 85,500 | |||
| The Kensington and Chelsea Foundation Towards the Christmas Appeal |
15,000 | ||||
| 305,500 | |||||
| 4. | ALLOCATION OF SUPPORT COSTS | ||||
| 2020 | 2019 | ||||
| F | |||||
| Grant Making Legal and professional fees Accountancy Audit fee —governance cost Room hire |
4,887 4,600 1,750 480 |
13,813 3,120 1,545 250 |
|||
| 11,717 | 18,728 |
| No Trustee or person with family or business connections with the expenses during the year (2019:ENil). |
Trustees received any remuneration or |
|---|---|
| INVESTMENT | 2020 |
| Quoted investments | E |
| Market value at 31 December 2019 | 3,336,767 |
| Additions | 878,228 |
| Disposals Dividend reinvested |
(227,321) 52,048 |
| Management fees Investment gains Investment value adjustments |
(11,728) 1,076,761 (33,295) |
| Market value at 31 December 2020 | 5,071,460 |
| Quoted investments comprise: Cash and cash equivalents Listed investments |
E 82,268 4,989,192 |
| 5,071,460 |
| 2020 | 2019 |
|---|---|
| E | F |
| 4,655 | 15,808 |
| ANAL | YSIS OF NET ASSETS BETWEEN | THE FUNDS | ||
|---|---|---|---|---|
| Expendable | ||||
| General | endowment | |||
| fund | fund | Total | ||
| E | E | E | ||
| Fixed | asset investments | 5,071,460 | 5,071,460 | |
| Other | net assets | 57,222 | 544,704 | 601,926 |
| 57,222 | 5,616,164 | 5,673,386 |