| Page | ||
|---|---|---|
| Independent examiner's |
report | |
| Trustees' Report |
2-5 | |
| Balance sheet | ||
| Statement of Financial | Activities | |
| Donations | ||
| Investments | 9-10 | |
| Notes to the Accounts | 11-12 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| UK fixed | interest | 11.969% | 13.37% | |
| Farci n fixed interest |
0% | 0% | ||
| UK listed | equities | 21 725% | 24 11% | |
| Overseas | listed e uities | 62.219% | 59.04% | |
| Cash | 4.088% | 348% |
| Unrestricted | funds | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 2021 | 2020 | |||||
| E | K | ||||||
| Fixed assets | |||||||
| Investments | 3 | 3,497,723.04 | 3,098,407.32 | ||||
| Current assets | |||||||
| Raymond James combined |
income &dealing | E | 126,020.21 | 80,810.04 | |||
| Raymond James combined |
income &dealing | US$ | 14,015.10 | 13,920.99 | |||
| CAF Bank | 6,309.14 | 6,405.14 | |||||
| Hunters | 2,719.58 | 10,621.11 | |||||
| Net Current | assets | 3,646,787.07 | 3,210,164.60 | ||||
| Creditors: amounts | falling | due within one | year | ||||
| Accruals | (86,693.63) | (7,183.80) | |||||
| Net assets | 3,560,093.44 | 3,202,980.80 | |||||
| Represented | by: | ||||||
| Unrestricted | funds | 3,560,093.44 | 3,202,980.80 |
| Unrestricted | funds | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| INCOME | |||||
| UK Fixed Interest | 17,413.43 | 18,485.33 | |||
| Foreign Bond Interest | 0.00 | 2,917.80 | |||
| UK Dividends | 47,820.82 | 36,775.12 | |||
| Foreign Dividends | 29,475.95 | 27,352.78 | |||
| Swiss tax refund | 0.00 | 0.00 | |||
| Unidentified transfer from |
Charles Stanley | 0.00 | 4,257.58 | ||
| Unidentified transfer from |
Charles Stanley | 0.00 | 171.53 | ||
| Total income | 94,710.20 | 89,960.14 | |||
| EXPENDITURE | 2021 | 2020 | |||
| F | F | ||||
| Charitable donations |
109,859.23 | 66,429.46 | |||
| Hunters costs to December 2021 | 17,006.40 | 18,795.00 | |||
| Raymond James management Raymond James valuation fees |
costs | 13,731.77 30.00 |
13,824.49 30.00 |
||
| Raymond James negative |
interest | 25.05 | 12.17 | ||
| LEI Application fee |
0.00 | 0.00 | |||
| Burgess Hodgson Independent Bank fees |
Examiners fee | 696.13 117.60 |
672.95 164.56 |
||
| Total expenditure | 141,466.18 | 99,928.63 | |||
| Net income/(expenditure) | and | net movement | in funds | (46,755.98) | (9,968.49) |
| Realised gains/(losses) on investments Unrealised gains/(losses) on investments |
4,433.74 399,315.72 |
(408.55) 201,143.57 |
|||
| Net gain / (loss) on currency conversions |
119.16 | 0.00 | |||
| Net movement in funds |
357,112.64 | 190,766.53 | |||
| Total funds brought forward |
3,202,980.80 | 3,012,214.27 | |||
| Total funds carried forward | 3,560,093.44 | 3,202,980.80 |
| DONATIONS made in the ear ended 31stDecember 2021 |
||
|---|---|---|
| 2021 | 2020 | |
| E | ||
| Academy ofSacred Music | 2,000.00 | 1,500.00 |
| California Friends ofthe Society ofSt Pius X($5,000) |
3,794.49 | 4,018.65 |
| Cardinal Hume Centre |
3,500.00 | 2,500.00 |
| Carmelite Monastery Carmel California ($4,000) |
3,032.37 | 3,213.88 |
| Catholic Trust for England and Wales |
5,000.00 | 4,000.00 |
| Chavagnes International College |
5,000.00 | 0.00 |
| Hospice ofStJohn & Elizabeth | 3,000.00 | 2,000.00 |
| Latin Mass Society | 2,000.00 | 2,000.00 |
| Little Sisters ofthe Poor | 8,000.00 | 6,000.00 |
| Oratory of Monterey California ($4,000) |
3,032.37 | 3,196.93 |
| Religious of Mary Immaculate | 20,000.00 | 0.00 |
| Roman Catholic Diocese of Portsmouth | 5,000.00 | 0.00 |
| St Francis Leprosy Guild | 3,000.00 | 2,000.00 |
| StJames Church Spanish Place | 3,000.00 | 2,000.00 |
| St Peters Winchester | 2,500.00 | 0.00 |
| Society ofSaint Pius X - England | 20,000.00 | 18,000.00 |
| Society ofSaint Pius X - Switzerland | 8,000.00 | 6,000.00 |
| White Fathers | 5,000.00 | 5,000.00 |
| White Sisters | 5,000.00 | 5,000.00 |
| 109,859.23 | 66,429.46 |
| Value at | Value at | |||||||
|---|---|---|---|---|---|---|---|---|
| Income | 31/12/2021 | 31/12/2020 | ||||||
| UK BONDS | E | |||||||
| 625,000 | Treasury 4.125'lo I/L SNR | NTS | 22/7/2030 | 2,235.37 | 96,244.31 | 95,217.00 | ||
| acc interest | 453.95 | 453.95 | ||||||
| 625,000 | National Grid Gas I/L Snr |
Bds 14/12/2022 | 1,886.50 | 48,468.75 | 47,000.00 | |||
| acc interest | 48.88 | 48.88 | ||||||
| $300,000 | Tesco 6.15'lo Snr Nts 15/11/37 | 13,291.56 | 289,577.32 | 284,736.88 | ||||
| 1,703.21 | 1,688.89 | |||||||
| FOREIGN | BONDS | |||||||
| None at year end | ||||||||
| UK SHARES | ||||||||
| 6,000 | Aviva 8.75'lo Cum Irre Pref f1 | 525.00 | 9,270.00 | 9,540.00 | ||||
| 3,200 | BHP Billiton US$0.50 | 6,955.68 | 70,384.00 | 61,600.00 | ||||
| 8,000 | BP Ord US$0.25 | 1,243.00 | 26,440.00 | 20,384.00 | ||||
| 3,450 | British American Tobacco | Ord 25p | 7,393.35 | 94,305.75 | 93,426.00 | |||
| 4,369 | Glaxosmithkline Ord 25p |
3,495.20 | 70,192.35 | 58,631.98 | ||||
| 100,000 | Lloyds Banking Ord 10p |
0.00 | 47,800.00 | 36,440.00 | ||||
| 21,500 | M&G Ord 5p | 3,940.95 | 42,892.50 | 42,559.25 | ||||
| 9,000 | Prudential Ord 5p |
1,044.00 | 114,705.00 | 121,230.00 | ||||
| 2,000 4,100 |
Rio Tinto Ord 10p Royal Dutch Shell "B"Ord |
0.07 | 13,854.60 2,446.06 |
97,840.00 66,518.40 |
109,400.00 51,635.40 |
|||
| 3,850 | Unilever Ord .03111p |
5,682.98 | 151,901.75 | 169,092.00 | ||||
| FOREIGN | SHARES | |||||||
| 80 | Adobe Com | 0.00 | 33,505.03 | 29,301.40 | ||||
| 60 | Alphabet Inc Cap Stock "C" Class |
0.00 | 128,226.92 | 76,980.34 | ||||
| 1,760 | Apple Inc Com NPV | 927.14 | 230,819.89 | 171,031.09 | ||||
| 3,000 | Australia and New Zealand Bank NPV |
2,283.27 | 44,300.71 | 38,443.08 | ||||
| 350 | Becton Dickinson Com |
0.00 | 65,007.35 | 64,137.83 | ||||
| 1,400 | Emerson Electric Com US$0.50 |
1,738.08 | 96,130.64 | 82,403.60 | ||||
| 300 | Equifax Inc Com Stock US$1,25 | 287.71 | 64,873.67 | 42,368.45 | ||||
| 1,632 | Jardine Matheson US$0.25 |
1,977.82 | 66,305.99 | 66,931.78 | ||||
| 20,000 | JP Morgan Asian Investment | Trust Ord 0.25 | 3,860.00 | 90,100.00 | 97,300.00 | |||
| 1,400 | Microsoft Com | 1,970.32 | 347,753.64 | 228,047.90 | ||||
| 1,050 | Philip Morris Com | 0.00 | 73,672.24 | 63,663.63 | ||||
| 1,000 | Pinterest Com |
0.00 | 26,846.98 | 48,262.48 | ||||
| 2,500 | Nestle SA CHF0.10 | 3,472.22 | 258,163.84 | 215,716.30 | ||||
| 2,050 | Novartis AG CHF0.50 |
3,057.73 | 133,355.48 | 141,920.47 | ||||
| 13,000 | Polar Capital Technology | Trust | Ord 25p | 0.00 | 354,640.00 | 299,650.00 | ||
| 1,700 | Procter &Gamble Com NPV |
3,516.93 | 205,385.64 | 173,230.80 | ||||
| 1,300 | Verizon Communications | US$0.10 | 2,014.80 | 49,888.85 | 55,933.94 | |||
| 89,100.27 | 3,497,723.04 | 3,098,407.32 | ||||||
| Market Value at 31/12/20 | of investments | sold | in the year | 0.00 | ||||
| Cost of investments purchased |
in the year | 0.00 | ||||||
| Adjusted Market Value at |
31/12/20 | 3,098,407.32 | ||||||
| Market Value at 31/12/21 | 3,497,723.04 |
| Value | at | |||||||
|---|---|---|---|---|---|---|---|---|
| 31/12/20 or | ||||||||
| cost | in | |||||||
| Disposals | Proceeds f |
yearf | Gain/ Loss f |
|||||
| 28/09/21 | 225 | Jackson Financial | Com | 4,433.74 | 0.00 | 4,433.74 | ||
| (demerged | from Prudential) | |||||||
| 4,433.74 | 0.00 | 4,433.74 | ||||||
| Acquisitions | Cost | |||||||
| None during | the year | |||||||
| 0.00 |