| Page | |||
|---|---|---|---|
| REPORTS | |||
| Annual | Report ofthe Trustees | 1-5 | |
| Report | ofthe Independent | Examiner |
| UNRESTRICTED INC | OME FUND | |||
|---|---|---|---|---|
| Note | 2021 | 2020 | ||
| E | ||||
| INCOME | ||||
| Investments | ||||
| Dividends | 43,459 | 28,999 | ||
| Deposit Interest | 12 | 103 | ||
| TOTAL INCOME | 43,471 | 29,102 | ||
| EXPENDITURE | ||||
| Raising Funds | 450 | 225 | ||
| Charitable Activities |
||||
| Grants | 3,000 | 12,000 | ||
| Direct Costs | 7,534 | 15,870 | ||
| TOTAL EXPENDITURE | 10,984 | 28,095 | ||
| NET MOVEMENT IN |
FUNDS | 32,487 | 1,007 | |
| OTHER RECOGNISED GAINS AND LOSSES | ||||
| Gains on Investment | Assets (2020:Losses) | 6 | 124,922 | (99,024) |
| NET MOVEMENT IN |
FUNDS | 157,409 | (99,024) | |
| RECONCILIATION OF FUNDS |
||||
| TOTAL FUND BALANCE BROUGHT FORWARD | ||||
| AT 1 JANUARY 2021 | 1,835,434 | 1,933,451 | ||
| TOTAL FUND BALANCE CARRIED FORWARD | ||||
| AT 31 DECEMBER 2021 | E1,992,843 | F1,835,434 |
| 2021 | 2020 | ||
|---|---|---|---|
| 6 | |||
| Nominee | Charges | E450 | f225 |
| EXPEND | ITURE ON CHARITABLE A | CTIVITIES — | GRANT | S | |
|---|---|---|---|---|---|
| Number | of | ||||
| Grants | |||||
| Ordinary | Grants to Institutions | ||||
| Brighton | and Hove Town Mission | 500 | 500 | ||
| Global Care | 500 | 500 | |||
| Lindfield | Christian Care Home | 500 | 500 | ||
| Mission | Care | 500 | 500 | ||
| Open Doors | 500 | 500 | |||
| Prison Fellowship | 500 | 500 | |||
| West Watch Trust | 9,000 | ||||
| E3,000 | F12,000 |
| EXPENDITURE ON | CH | ARITABL | E ACTIVITIES | —DIRECT COSTS | |
|---|---|---|---|---|---|
| Insurance | 4,802 | 4,728 | |||
| Property Expenses | 523 | 8,946 | |||
| Postage, Stationery | and | Travel | 31 | 30 | |
| Administration | 6 | 23 | |||
| Bank Charges | 99 | 60 | |||
| Depreciation | |||||
| Trustees' Indemnity |
Insurance | 398 | 398 | ||
| Governance Costs |
|||||
| Independent Examiner's |
Fee | 750 | 750 | ||
| Preparation ofthe Accounts |
|||||
| by the Independent | Examiner's | Firm | 925 | 935 | |
| E7,534 | F15,870 |
| 5 | TANGIBLE FIXEDASSETS | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| E | ||||
| Freehold Land and Buildings |
held for Charitable | Purposes | ||
| Valuation | ||||
| At 1 January 2021 | ||||
| and at 31 December 2021 | 952,876 | 952,876 | ||
| Furniture and Equipment |
||||
| Cost | ||||
| 1 January 2021 | ||||
| and at 31 December 2021 | 9,600 | 9,600 | ||
| Depreciation | ||||
| At 1 January 2021 | 9,600 | 9,600 | ||
| Charge for the year | ||||
| At 31 December 2021 | 9,600 | 9,600 | ||
| Net Book Value | ||||
| At 31 December 2021 | ||||
| Summary | ||||
| Total Cost at 31 December 2021 | 962,476 | 962,476 | ||
| Total Depreciation at 31 December 2021 |
(9,600) | (9,600) | ||
| Total Net Book Value at 31 December 2021 | F952,876 | F952,876 |
| 6 | INVESTMENTS | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020f | |||||
| Market Value | ||||||
| At 1 January 2021 | 753,645 | 911,583 | ||||
| Additions at cost | 74,973 | 67,023 | ||||
| Disposal Proceeds | (30,272) | (125,938) | ||||
| Net Gain/(Loss) | on Revaluation | 124,922 | (99,023) | |||
| At 31 December | 2021 | f923,268 | f753,645 | |||
| Cost | ||||||
| At 31 December | 2021 | f631,512 | f586,482 | |||
| Net Gains on Revaluation | for the year | |||||
| Unrealised Gains/(Losses) |
113,930 | (99,994) | ||||
| Realised Gains/(Losses) | 10,992 | 971 | ||||
| f124,922 | f(99,023) | |||||
| Net Unrealised | Gains | |||||
| At 31 December | 2021 | f291,756 | f167,163 | |||
| Investment Assets in the |
United | Kingdom | f923,268 | f753,645 |
| Included in investm value: |
ents are the foll |
owing, which repr |
esent more than 5% |
of the total |
|---|---|---|---|---|
| 0/ | ||||
| AstraZeneca | 900Ordinary | Shares | 78,102 | 8 |
| Rio Tinto | 991 Ordinary | Shares | 48,480 | 52% |
| Sainsbury | 18,000 Ordinary Shares | 49,644 | 5.4% | |
| Segro Ultra Electronics Unilever |
7,000 Ordinary 1,500 Ordinary 1,600 Ordinary |
Shares Shares Shares |
100,555 47,700 63,128 |
10.9% 5.2% 6.8% |
| United Utilities |
7,200 Ordinary | Shares | 78,408 | 85% |