OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-12-31-accounts

Trustees’ Report and Financial Statements for the Year Ended 31 December 2021 Charity No. 272527

0

Reference and Administrative Information

Trustees

Cllr. Barry Cheyne, Chair of Trustees Tricia Bland Elizabeth Cooper Cllr. Shweta Kapadia Maggs Latter Brian Nathan Cllr. Karen Randolph Tannia Shipley, Vice-Chair of Trustees Wendy Smithers Cllr. Janet Turner James Vickers

Director

Pete Allen

Project Manager

Sam Thompson

Principal Office

Hersham Technology Park, Office 25 CBS, Second Floor, 41-61 Molesey Rd, Hersham, Walton-on-Thames KT12 4RZ

Treasurer

Dean Blanchard, CPFA, CPA,

Auditor

Lesley Andrews

Bankers

Barclays, Guildford Branch, PO Box 317, Woking, Surrey, GU21 1WT

Investment Managers

Investec Wealth & Investment Limited, 30 Gresham Street, London EC2V 7QN

Website

http://www.rcsherrifftrust.org.uk/

1

Report of the Trustees for the year ending 31 December 2021

The Trustees have pleasure in presenting their report and the financial statements of the Trust for the year ended 31 December 2021 . The financial statements have been prepared in accordance with the accounting policies set out in note 2 to the accounts and comply with the Charities Act 2011, the charity’s trust deed, and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

Structure, governance, and management

The Trust is a registered charity, number 272527 and was established following the death of R.C. Sherriff on 13 November 1975.

In accordance with R.C.Sherriff's will, the freehold property and contents of Rosebriars, Esher Park Avenue, Esher, Surrey were vested in trust to Elmbridge Borough Council by the Executor - Barclays Bank Trust Company Limited with effect from 21 April 1977 (hereafter referred to as the 'Trust'). The freehold property was sold in 1993 and the proceeds invested to generate income to fund the Trust's activities. The trust does not actively fundraise and seeks to develop, promote, and support the arts in the Borough of Elmbridge through the careful stewardship of its existing resources.

In March 1991, a committee was formed to manage the operations of the Trust. In August 2004 with the approval of the Charity Commission the number of Trustees was limited to 11, a minimum of 8 Trustees should be members of Elmbridge Borough Council and the remaining 3 trustees from the professional arts. In January 2006, with the approval of the Charity Commission the working name of the Trust was amended from ‘The R.C. Sherriff Rosebriars Trust’ to ‘The R.C. Sherriff Trust’.

The trustees meet at least four times a year to agree on areas of activity for the Trust, including consideration of grant making, policies and performance. The day-today administration of grants, processing, and handling of applications prior to consideration by the trustees is delegated to the Director and the administrator.

The Investment Advisory Committee was established in 2005, to assist the trustees in considering investment, reserves and risk management policies and performance.

In the event that a trustee resigns, new trustees will be sought by open advertisement. A job description and a person specification are prepared and sent to interested applicants. The Chair of the Trust and the Director of the Trust interview shortlisted applicants. The Board of Trustees and Elmbridge Borough Council, however, make the ultimate decision on selection. Trustees serve for between one and four years.

The induction process for any newly appointed trustee comprises an initial meeting with the Director of the Trust. An induction pack is given to all new trustees, which includes a brief history of the Trust, the latest annual report and accounts, a copy of the governing trust deed and guidance on trustees’ responsibilities.

2

Risk Management

The trustees have considered the major risks to which the charity is exposed and have reviewed those risks and established systems and procedures to manage those risks.

The trustees consider the variability of investment returns on the permanent endowment to constitute the charity’s major financial risk. This risk is mitigated by retaining expert investment managers and having a diversified investment portfolio. The trustees have approved an investment policy to minimise the risk to investment returns.

Objectives and activities for the public benefit

The purpose of the Trust is to develop, promote and support community and professional arts in the Borough of Elmbridge, through:

The trustees confirm that they have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the Trust’s aims and objectives and in planning future activities and setting the grant making policy for the year.

Grant making policy

The R C Sherriff Trust supports the arts in Elmbridge, through its grant-giving and its self-initiated projects, for the following purposes:

3

All grant applications are reviewed against the grant criteria by the Director of the Trust and approved by the Board of Trustees.

Details of how to apply for grants, together with the relevant forms, are available on the charity’s website, http://www.rcsherrifftrust.org.uk/ or by post from the Trust’s office.

Achievements and performance

Governance, Networking, Planning and Strategy:

General Management and Marketing

4

Grants & Arts Initiatives

Grants are awarded during the year, through a combination of Arts Initiative Projects delivered by partner organisations, Regularly Funded Organisations, Three-year funding and through the four Open Application deadlines to organisations and individuals. However, because of the Coronavirus Crisis, the proposed plans for 2020 were radically curtailed. The Trustees decided to suspend the quarterly grant awards for organisations, individual projects, and underwriting applications. Capital grant applications were still considered. Grant applications were opened for the October quarter The total amount given in Grants and Arts Initiatives amounted to £61,632 (2020 - £59,551).

Monitoring Achievement

Each event that is funded through the grant or arts initiative budget is attended either by the Director of the Trust or one of the Trustees. A verbal or written report as to the success of the project is reported back to the next meeting of the Board of Trustees.

Arts Projects

2021 Directly Managed Projects

2021 continued to see Government restrictions due to the Coronavirus pandemic.

At various times during the year, all directly managed projects were suspended following Government guidelines and The Trust Director and Project Manager continued to work remotely.

All four Trustees Meetings were held remotely via Zoom.

In order to counter the financial impact of the Coronavirus pandemic The Trustees made the decision to reduce the amount of money available for the quarterly grant awards for organisations and individual projects and underwriting applications as well as a reduced offer to the regularly funded organisations with the exception of the two supported venues, Riverhouse Barn Arts Centre, and The Vera Fletcher Hall. Grant applications were opened up for all four quarters.

As a consequence to the Coronavirus pandemic, the proposed plans for 2021 were once again curtailed but throughout the year, although some were able to run at certain times, depending on Government advice, The Trust continued to support organisations and individuals impacted by the situation wherever possible, and when appropriate, to continue to operate a remote programme of arts projects to engage the community during this unprecedented period.

5

The Rosebriars Initiative

The Rosebriars Initiative is an arts project addressing issues of isolation, health and wellbeing for Elmbridge residents over the age of 60.

Due to the Coronavirus Crisis the Initiative was suspended in January 2021 with only the art workshops continuing remotely. Due to a relaxation of Government guidelines, other strands of the Initiative – The Singalongs and The Sherriff Talks – were able to operate from September 2021 but were suspended in November 2021.

During the year, the two artists, Imogen Andrews and Sophie Boyce, with support from the Trust’s Project Manager, Sam Thompson, ran a regular programme of remotely delivered arts projects that reached a large number of older Elmbridge residents. New projects were distributed every two weeks with the results of the work showcased on The Trust’s website.

Despite the ongoing crisis, new members and participants were engaged with that number rising when, following a successful application for support from the National Lottery, the project reached further into the community engaging more older people with the ‘Best Advice’ project.

Alongside the projects, the artists and Project Manager operated a regular programme of remote contact with participants to ensure that health and well-being, during exceptional circumstances, were monitored.

6

16th Annual Literary Competitions

The Competition continued with its new timetable to engage more schools. It was launched in September with a closing date of February. This meant that the Competition was run within an academic year making it easier for schools to participate.

Because of the remote nature of the Elmbridge Literary Competition, it was felt that it would be safe to launch the 2021 Competition in September 2020. To coincide with the Royal Albert Hall’s 150 Anniversary the Competition’s theme was ‘Music’.

Literature and music have always gone hand in hand. Poets and authors, from Shelley to Shakespeare and Keats to Austen have woven it as themes through their works. 2021 is the 150th Anniversary of the Royal Albert Hall, a venue which has seen every style of music performed beneath its iconic dome. To celebrate this, the 16th Elmbridge Literary Competition looked for poems and short stories that took music as their inspiration.

Following the success of 2020’s ‘New World’, The Competition was once more open to national and international submissions. Run in partnership between The R C Sherriff Trust and Elmbridge Borough Council, it is open to all ages.

Alongside the prizes for each age category the 2020 Competition included The Elmbridge prize for the best story or poem in the adult category submitted by an Elmbridge resident.

7

Once again, the Competitions were run in partnership with Sampson Low who published the winning entries in all the short story and poetry categories as Chapbooks. These are small and affordable forms of literature, Chapbooks historically were sold on the streets, and covered a range of subjects from fairy tales and ghost stories to news of politics, crime or disaster.

The 2021 Competition was the most successful one to date with over 400 entries from across the world as well as a strong and successful number from Elmbridge writers.

RC Sherriff Young Musician of the Year

Following the cancellation of the 2020 Competition due to the Pandemic, the Young Musician of the Year once again celebrated and showcased young musical talent in Elmbridge and was made possible through the bequest of Nigel Truefitt.

The Competition focused on singing, offering a fantastic opportunity for young musicians. It was, once again, co-ordinated by Charlotte-Anne Shipley and judged by a panel of exceptional professionals including Charlotte, Benjamin Costello and Carl Jackson MVO.

The Final was be held at Rivehouse Arts Centre on Friday 12 November 2021 with Abigail Helsby coming first in the 11-18 age category and Rosalind Helsby winning the 19-24 age category .

Other Projects

The following projects were unable to take place due to the Coronavirus crisis.

8

2022 Projects

The Rosebriars Arts Initiative

The Singalongs and Art Workshops will continue along with a new strand “Tea & Scrapbooks” to start in May. The artwork will be displayed at an exhibition at Riverhouse Barn Arts Centre in November, with the aim of raising the profile of the Rosebriars Art Initiative and new strands that will launch as part of the 30[th] Anniversary celebration of the RC Sherriff Trust in 2023.

Annual Literary Competition

Launched in September 2021, the 2022 Competition will be held on the theme of ‘Enigma’. The competition is open to national and international submissions and will be run in partnership with Elmbridge Borough Council.

Elmbridge School Choirs Festival

Run in partnership by The RC Sherriff Trust and Elmbridge Borough Council, and the brainchild of Musical Director Jonathan Kilhams, The Elmbridge School Choir Festival is a friendly and encouraging way to get children singing. The 2022 festival will be held in July.

9

Financial Review

The resources expended during the year, including governance costs were £160,863 (2020 - £167,590) and income from the charitable activities of the trust amounted to £5,343 (2020 - £48,889). The decrease in income from charitable activities is due to the cessation of grant funding in 2020 from JTI; the one-off government grant received for covid aid and one-off National Lottery Funding.

The Trust is reliant on the income from its investments to fund its general expenditure. The income on dividends and interest payments during 2021 were £152,089 (2020 - £133,172). The Trusts’ main source of income, dividends from the endowment fund, increase by £18,917 (14%) over the previous year.

The net outgoing resources, including investment management costs during the year were £3,431 (2020 – Incoming £14,471). Investment management costs during the year were £23,775 (2020 - £22,359), these costs are met from the Endowment Fund and therefore do not affect the General Fund Balance. The net incoming resources of the General fund in the year was £20,344.

Investment policy and performance

The Trust has an Investment Advisory Committee which updates the investment strategy agreed with the Fund Managers. The Fund Managers are instructed to achieve an income from dividend and interest of an adequate level to sustain the activities of the Trust at current levels, consistent with the requirement for the preservation of capital in real terms. The risk profile of investments has a “medium” exposure to risk. A strategic asset allocation and a bespoke benchmark have been agreed with the Fund Manager. The portfolio is subject to periodic review and effective liaison is maintained with the fund manager on related matters. The market value of investments held by Investec increased in the year from £3,769,807 at the 1 January 2021 to £3,955,922 at the 31 December 2021.

Reserves Policy

The aim of Trustees is to maintain a level of reserves in recognition of the relative fluctuations in the levels and frequency of investment income receipts on the one hand and the variable component of outgoing expenditure on the other. It was determined that it would be prudent to maintain reserves in a readily realisable form at an average level of £50,000. The trustees consider that maintaining £50,000 general reserve is sufficient. The level of reserves will be reviewed annually.

The Trust also holds a Revenue Reserve which is to be used for any special projects that may arise and cannot be met from within the annual budget. During 2021, events that were to be funded from the revenue reserve did not take place. The balance of the Revenue Reserve at the end of the year was £50,682 (2020 - £50,682).

10

Key Management Personnel Remuneratlon The trustees consider the board of trustees and the director as comprising key management personnel of the charity in charge of directing and controlling the charity and running and operating the charity on a day-to4ay basis. Trustees are required to disclos& all relevant interests when applications for funding are considered and in accordance with the Trust's policy withdraw from decisions where a conflict of interest aris8S. Trustees, responslbllltles In relatlon to the flnanclal statements The charity trustees are responsible for preparing a trustees, annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each year, which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, of the charity for that P8riod. In preparing th8 financial statements th8 trust8es are required to: S818Ct suitsble accounting policies and then apply them consistently. observe the methods and principles in th8 applicable Charities SORP make judgements and estimates that are reasonable and prudent. state whether applicable accounting standards have been followed. subject to any material departures disclosed and explained in the financial statements., and prepare the financial statements on the going concern b8sis unless It Is inappropriate to presume that the charity will continue in business. The trustees are responsible for keeping accountlng records that disclose wlth reasonable accuracy the financial position of the charity and enable them to ensure that the financlal statements comply with the Charities Act 2011. the Charity (Accounts and Reports) Regulations, and the provisions of the Trust deed. They are also responslble for safeguarding the assets of the charity and taking reasonable steps for the prevention and detection of fraud and oth8r irregularities. The truslees are responsible for the malntenance and integrity of the charity and financial information included on the charity's website. Legislatlon in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation In other jurisdictions. Approved by the trustees on 26 October 2022 and signed on their behalf by: li

THE R.C. SHERRIFF ROSEBRIARS TRUST

FINANCIAL STATEMENTS FOR THE YEAR TO 31 DECEMBER 2021

REPORT OF THE INDEPENDENT EXAMINER

The charity’s trustees are responsible for the preparation of the accounts. The charity’s trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 (the Act) and that an independent examination is required.

As the examiner it is my responsibility to:

My examination was carried out in accordance with the general directions given by the Charity Commission. This includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a “true and fair view”; the report is limited to those matters set out in the statement below.

In connection with my examination, no matter has come to my attention

  1. Which gives me reasonable cause to believe that in any material respect the requirements to

  2. Keep accounting records in accordance with section 130 of the Act and

  3. Prepare accounts which accord with the accounting records and to comply with the accounting requirements of the Act

Have not been met, and

  1. To which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Lesley Andrews

Lesley Andrews

6 Bakers Gardens

SM5 2SF

20[th] October 2022

12 11

THE R.C. SHERRIFF TRUST

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2021

Notes
Income and endowments
3
Project Income
Donations & legacies
Other Income
Investment income
Total Income
Expenditure
Cost of Raising Funds
Investment Management Costs
4
Expenditure on Charitable activities
Arts funding:
Grants
5 & 6
Arts focus
7
Arts Initiatives
8
Total Resources Expended
Governance Costs
10
Total Resources Expended
Net incoming/(outgoing) resources before transfers
Transfers between funds:
Revenue Reserve
Net incoming/(outgoing) resources for the year
Other Recognised Losses and Gains
Unrealised gain on Tangible Fixed Assets
12
Realised losses(-)/gains on investments
Unrealised losses(-)/gains on investments
13
Net Movement in Funds
Fund balances brought forward at 1 January
Fund balances carried forward 31 December		 General
Endowment
Total
Fund
Fund
2021
£
£
£
1,055
0
1,055
500
0
500
3,788
0
3,788
152,089
0
152,089
157,432
0
157,432
0
23,775
23,775
66,809
0
66,809
0
0
0
54,129
0
54,129
120,938
23,775
144,713
16,150
0
16,150
137,088
23,775
160,863
20,344
(23,775)
(3,431)
0
0
0
20,344
(23,775)
(3,431)
0
0
0
13,523
13,523
0
324,387
324,387
20,344
314,135
334,479
332,342
3,700,134
4,032,476
352,686
4,014,269
4,366,955		 Total
2020
£
2,491
24,130
22,268
133,172
182,061
22,359
64,933
12,607
52,211
152,110
15,480
167,590
14,471
0
14,471
0
(133,206)
(138,754)
(257,489)
4,289,965
4,032,476

13

THE R.C.SHERRIFF ROSEBRIARS TRUST

BALANCE SHEET AS AT 31 DECEMBER 2021

Notes
FIXED ASSETS
Tangible fixed assets
12
Investments at market value
13
CURRENT ASSETS		 2021
£		 2021
£
37,230
3,955,922
3,993,152		 2020
£
37,230
3,769,807
3,807,037
6,320
223,069
229,389
3,950
225,439
4,032,476
Debtors
14		 0
Short term deposits
15
Cash at bank and in hand
16
CURRENT LIABILITIES
17
NET CURRENT ASSETS
ACCUMULATED BALANCE OF THE FUND		 186,453
189,901
376,354
376,354
2,551
373,803
4,366,955

Signed on behalf of the Trustees Dean Blanchard CPFA, CPA

Treasurer to the R.C. Sherriff Rosebriars Trust

14

THE R.C. SHERRIFF TRUST

CASHFLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2021

Notes
Net cash inflow/outflow(-) from operating activities
A
Investing activities
Purchase of investments
13
Investment Fees
Proceeds from sale of investments
Net cash outflow(-)/inflow from investing activities
Decrease(-)/increase in cash and cash equivalents
B
Cash and cash equivalents at 31 December 2020
Cash and cash equivalents at 31 December 2021
Notes to the Cashflow Statement		 2021
£
(11,150)
(266,756)
(23,775)
405,028
114,497
153,285
223,069
376,354		 2020
£
11,636
(819,106)
(22,359)
933,584
92,119
(16,362)
239,431
223,069
A. Reconciliation of changes in resources to net cash inflow from operating activities Reconciliation of changes in resources to net cash inflow from operating activities Reconciliation of changes in resources to net cash inflow from operating activities
Changes in resources before revaluations 2021
2020
£
£
(3,431)
14,471
Depreciation 0
0
Decrease (-)/ Increase in creditors; Current liabilities (3,431)
14,471
(1,399)
(7,470)
Decrease/ Increase (-) in debtors (6,320)
4,635
Net cash inflow/outflow(-) from operating activities (11,150)
11,636
B. Analysis of changes in cash and cash equivalents during the year Change in year
Short term deposits: 2021
£		 2020
£
£
(decrease)
Investec Wealth dealing account 186,453 58,433
128,020
Cash at bank and in hand:
Investec Wealth earnings account 180,509 157,099
23,410
Barclays Business account 9,214 7,417
1,797
PayPal 178 120
58
189,901 164,636
25,265
Total cash and cash equivalents 376,354 223,069
153,285

15

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the Year Ended 31 DECEMBER 2021

1. STATUS OF THE TRUST

Taxation

The Trust is exempt from taxation under section 505 of the Income and Corporation Taxes Act 1988.

2. ACCOUNTING POLICIES

The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:

Basis of Preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) (effective 1 January 2015) – (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

The R.C. Sherriff Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note(s).

The Trustees consider that there are no material uncertainties about the Trust’s ability to continue as a going concern. With respect to the next reporting period, 2022, the most significant areas of uncertainty that affect the carrying value of assets held by the Trust are the level of investment return and the performance of the investment markets.

Endowment Fund and General Fund

The charity has a single permanent endowment, which provides for the Trustees to invest the capital in perpetuity, the income from which is to be used to fund the promotion of the arts in Elmbridge through grants and arts initiatives, and the day-to-day operation of the Trust (The General Fund).

Income Recognition

All income is recognised once the Charity has entitlement to that income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Donations, are recognised when the Trust has been notified in writing of both the amount and settlement date. In the even that a donation is subject to conditions that require a level of performance before the Charity is entitled to the funds, the income is deferred and not recognised until either of those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the Charity and it is probable that those conditions will be fulfilled in the reporting period.

Legacy gifts are recognised on a case by case basis following the granting of probate when the administrator/executor for the estate has communicated in writing both the amount and settlement date. In the event that the gift is in the form of an asset other than cash or a financial asset traded on a recognised stock exchange, recognition is subject to

16

the value of the gift being reliably measurable with a degree of reasonable accuracy and the title to the asset having been transferred to the Charity.

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Charity; this is normally upon notification of the interest paid or payable by the bank. Dividends are recognised once the dividend has been declared and notification has been received of the dividend due. This is normally upon notification by the investment advisor.

Expenditure Recognition

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the Charity to that expenditure, it is probable that settlement will be required and the amount of the obligation can be measured reliably.

All expenditure is accounted for on an accruals basis. All expenses including support costs and governance costs are allocated or apportioned to the applicable expenditure headings. For more information on this attribution refer to the note below.

Grants and Arts Initiatives

Grant payments and contributions to promote arts initiatives are payments made to third parties in the furtherance of the charitable objectives of the Trust. Single or multi-year grants are accounted for when either the recipient has a reasonable expectation that they will receive a grant and the Trustees have agreed to pay the grant without condition, or the recipient has a reasonable expectation that they will receive a grant and any condition attaching to the grant is outside of the control of the Trust.

Provisions for grants are made when the intention to make a grant has been communicated to the recipient but there is uncertainty about either the timing of the grant or the amount of grant payable.

Allocation of Overhead and Support Costs

Overhead and support costs have been allocated first between charitable activity and governance. Overhead and support costs relating to charitable activities have been apportioned based on staff time. The allocation of overhead and support cost is analysed in note 9.

Costs of Raising Funds

The cost of generating funds consists of investment management costs.

Charitable Activities

Costs of charitable activities include grants, arts initiatives, the Arts Focus publication and an apportionment of overhead and support costs as shown in note 9.

Governance Costs

Governance costs comprise all costs involving the public accountability of the Charity and its compliance with regulation and good practice. These are analysed in note 10.

17

Fixed Asset Investments

Investments are a form of basic financial instruments and are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing quoted market price. The Statement of Financial Activities includes the net gains and losses arising on revaluation and disposals throughout the year.

The Trust does not acquire put options, derivatives or other complex financial instruments. The main form of financial risk faced by the Charity is that of volatility in financial markets and investments markets due to wider economic conditions, the attitude of investors to investment risk, and changes in sentiment concerning investments and within particular sectors and subsectors.

Realised Gains and Losses

All gains and losses are included in the Statement of Financial Activities as they arise. Realised gains and losses on investments are calculated as the difference between sales proceeds and their opening carrying value or their purchase value if acquired subsequent to the first day of the financial year. Unrealised gains and losses are calculated as the difference between the market value at the year-end and opening market value (or purchase date if later).

18

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

3.
4.		 INCOMING RESOURCES
Incoming Resources from Charitable Activities
Arts Initiative Income
Rosebriars Art Group - Formerly Elders Project
Roebriars Outreach Project
Elmbridge Choir Prom/Schools Choir Festival
Literary Competition
Young Musician of the Year
Total Art Initiative Income
Arts Focus
Radio Microphones
Bequest / Donations
Banking Loyalty Reward
Local Authority Funding
Dividends and Interest
RESOURCES EXPENDED
Cost of Generating Funds
Total Incoming Resources from Charitable Activities		 Investment
Project
Bequests,
Local Authority
Total
Total
Income
Income
Donations &
& Other Funding
2021
2020
Sponsorship
£
£
£
£
£
£
(2,000)
(2,000)
(20,000)
(90)
(90)
-
(250)
(655)
(1,784)
(2,439)
(2,406)
(110)
(110)
-
-
-
-
-
(855)
-
(3,784)
(4,639)
(22,656)
-
(1,385)
(200)
(200)
(700)
(500)
(500)
(4,130)
(4)
(4)
(18)
-
(20,000)
(152,089)
(152,089)
(133,172)
(152,089)
(1,055)
(500)
(3,788)
(157,432)
(182,061)
2021
2020
£
£
Investment Management Costs 23,775
22,359
5. Charitable Activities
GRANTS PAYABLE 2021
Major Grants to Institutions / Individuals
Rah Rah Community Theatre
The Young Pro School of Acting
Riverhouse Arts Centre
Esher High School
The Barn Theatre Molesley		 Project
RFO
3 Year
Capital
Grants
Funding
Funding
Funding
2021
£
£
£
£
£
1,000
1,000
1,000
1,000
1,200
1,200
-
1,000
1,000
1,725
1,725
Individual Capital Grant 1,000
1,000
Elmbridge Community Link
Elmbridge Youth Theatre
Princess Alice Hospice/Music in Hospitals
Vera Fletcher Hall
Love of Learning
WOTCAT - Riverhouse Barn
Grants of under £1,000 to institutions and
individuals		 -
2,000
2,000
1,500
1,500
2,500
2,500
5,000
5,000
2,000
2,000
12,000
12,000
3,200
-
13,000
12,000
3,725
31,925
7,984
-
2,000
-
480
10,464
Total of Grants Awarded in the year 11,184
-
15,000
12,000
4,205
42,389
Uncashed cheque from previous year
Support Costs (see note 9)
Total Cost of Grants awarded in the year		 0
24,420
11,184
-
15,000
12,000
4,205
66,809

19

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

6.
7.
8.		 Charitable Activities
GRANTS PAYABLE 2020
Major Grants to Institutions / Individuals
St Pauls Catholic Primary School
Creative Youth
Monkey Theatre
North East Surrey Short Stay Shool
Bell Farm School Hersham
Elmbridge Community Link
Elmbridge Youth Theatre
Princess Alice Hospice/Music in Hospitals
Vera Fletcher Hall
Promenade Choirs
Quick Fix Theatre
Esher & Dittons Youth Orchestra
Love of Learning
WOTCAT - Riverhouse Barn
Total of Grants Awarded in the year
Uncashed cheque from previous year
Support Costs (see note 9)
Total Cost of Grants awarded in the year
Art Focus Publication
Arts Focus
Support Costs (see note 9)
Arts Initiatives
2019 Theatre Projects
Elmbridge Schools Choirs Festival
Light up Elmbridge
Literary Competition
Radio Microphones
Rosebriars Art Group - Formerly Elders Project
Rosebriars OutReach Project
Walton Riverfolk Festival
Young Musician of the Year
Uncashed cheque from previous year
Support Costs (see note 9)
Grants of under £1,000 to institutions and individuals		 Project
RFO
3 Year
Grants
Funding
Funding
£
£
£
1,500
1,410
1,000
-
-
-
2,500
2,500
3,000
5,000
1,000
1,000
1,500
2,500
12,000
3,910
19,000
12,000
3,236
7,146
19,000
12,000
7,146
19,000
12,000
 Capital
Funding
2020
£
£
1,500
1,410
1,000
1,500
1,500
1,500
1,500
2,500
2,500
3,000
750
5,750
1,000
1,000
1,500
2,500
12,000
3,750
38,660
3,236
3,750
41,896
-
23,037
3,750
41,896
2021
2020
£
£
-
4,928
-
7,679
-
12,607
2021
2020
£
£
-
35
232
640
-
650
6,371
5,669
254
542
5,429
7,800
4,254
2,135
-
184
2,703
-
19,243
17,655
34,886
34,556
54,129
52,211

20

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

9. Allocation of Support Costs and Overheads

The breakdown of support costs and how these were allocated between Governance and Charitable Activities is shown in the table below. All apportionments are based on staff time.

Staff Costs
Office accommodation
Website/Internet /Computer Equip
Consultants / Prof Fees
Telephone
Subsistance / Misc
Office Move / Storage
Office Costs
Postages		 Total
Governance
Charitable
Total
Allocated
Activities
2020
£
£
£
£
51,968
7,795
44,173
44,727
13,807
2,071
11,736
16,295
2,168
325
1,843
1,289
0
0
0
395
552
83
469
788
57
9
48
102
0
0
0
353
529
79
450
1,046
691
104
587
278
69,772
10,466
59,306
65,273

The total support costs attributable to charitable activities is then apportioned based on staff time

----- Start of picture text -----
2021 2020
£ £
Grants 24,420 23,440
Arts Initiatives 34,886 35,159
Arts Focus 0 7,813
59,306 66,412
Total Total
10. Analysis of Governance Costs 2021 2020
£ £
Support Costs 10,466 10,352
----- End of picture text -----

Support Costs 10,466
10,352
Auditor's fees: for audit
Treasurer's Fees
Bank Charges
Insurance		 600
600
3,130
2,990
107
186
1,847
185
Depreciation (see note 12) 16,150
14,313
0
0
16,150
14,313
11. Analysis of Staff Costs 2021
2020
Staff costs (including benefits in kind) £
£
Salaries 38,827
38,819
Social Security Costs 11,055
11,662
Staff travelling expenses 0
52
Pension Costs 2,086
2,087
51,968
52,620
There were no employees earning over £60,000 p.a. (excl. pension contributions) in either 2021 or 2020.
2021
2020
The average number of employees by function was; No.
No.
Support and Administration 2
2
The Trust has paid no subscriptions for life membership.
The Trustees received no emoluments in the year (2021 £Nil), (2020 £Nil). The Trustees received no
expenses in the year (2021 £Nil), (2020 - £Nil).

21

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

Paintings Computers Fixtures
and other and other and Total Total
Notes memorabilia equipment fittings 2021 2020
12. TANGIBLE FIXED ASSETS £ £ £ £ £
Cost
At 1 January 1 37,230 0 0 37,230 37,230
Additions 0 0 0 0 0
Disposals 0 0 0 0 0
Revaluations 0 0 0 0 0
At 31 December 37,230 0 0 37,230 37,230
Accumulated depreciation
At 1 January 0 0
Disposals 0 0
Charge for year 0 0
At 31 December 0 0 0 0 0
Net Book values
At 1 January 37,230 0 0 37,230 37,230
At 31 December 37,230 0 0 37,230 37,230
Capital commitments
Authorised but not contracted for £ Nil £ Nil
Notes: 1.
Memorabilia including photographs, manuscripts and correspondence		 relating to R.C.Sherriff and his family
are held by the Elmbridge Museum. No value has been ascribed to these assets as the Trustee does not
believe that they have a significant value, having obtained professional advice to this effect from Sotheby's.
They have therefore not been included in the financial statements.

2. Paintings owned by the Trust were valued by Bonham's in August 2017. Bonhams valued three of the paintings at a combined value of £37,000. these paintings were previously held by Elmbidge Museum and are now on display at the Civic Centre Esher.

13.
FIXED ASSET INVESTMENTS
Quoted investments in the United Kingdom
Market value 1 January
Additions		 Total
2021
£
3,769,807
266,756		 Total
2020
£
4,023,039
819,106
Disposals -405,028 -933,584
Net unrealised investment losses(-)/gains
Market value 31 December
Cost 31 December		 324,387
3,955,922
2,998,243		 -138,754
3,769,807
3,074,729

Within the Fixed Asset Investment is £100,682 of reserves that is not a part of the Endowment Fund.

There are no investments that individually represents 5% or more of the market value of the investments of the Trust at 31 December 2021

14.
DEBTORS
Debtors
Investec
Prepayments:		 2021
£
0
0
0
0		 2020
£
6,320
6,320
0
6,320

22

THE R.C. SHERRIFF TRUST

NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

----- Start of picture text -----
2021 2020
15 SHORT TERM DEPOSITS £ £
Investec Wealth Dealing Account
Balance in hand brought forward 1 January 58,433 99,520
Add transfer from Earning Account 0 0
Add cost price of investment disposals in year 346,436 782,200
Add interest received 0 0
Less investment management fees paid in year (23,775) (22,359)
Less cost of investment additions in the year (266,756) (819,106)
114,338 40,255
Less net loss(-)/profit realised on disposals in year 72,115 18,178
Balance in hand carried forward 31 December 186,453 58,433
2021 2020
16 CASH AT BANK AND IN HAND £ £
Investec Wealth Earnings Account
Balance brought forward 1 January 157,099 110,248
Add investment dividends received 158,410 126,804
Add transfers to Dealing Account 0 0
Add interest received 0 47
315,509 237,099
Less commission and expenses paid
Less transfers to Barclays Business Account (135,000) (80,000)
Less transfers to Dealing Account 0 0
Balance in hand carried forward 31 December 180,509 157,099
Barclays Business Account carried forward 31 December 9,214 7,417
Paypal account carried forward 31 December 178 120
Total carried forward 31 December 189,901 164,636
TOTAL CASH AND CASH EQUIVALENTS (see Cashflow Statement) 376,354 185,977
----- End of picture text -----

23

THE R.C. SHERRIFF TRUST NOTES TO THE ACCOUNTS for the year ending 31 December 2021 (continued)

17.
CREDITORS: Amounts falling due-Within one year
Income received in advance:
Literary Competition 2022
Literary Competition 2021
Accruals:
BT - Telephones/Broadband
P. Allen
Swan Cars
D.Blanchard - Fees
Barclaycard
Fassett - Postages
HMRC
Nest Pensions
Bank - Charges
Other accruals:
Grant - Scoot Theatre
Grant - St Paul's Catholic Primary School
Grant - Enigma Music		 2021
£
15
0
15
45
25
168
240
171
27
876
174
10
1,736
0
0
800
800
2,551		 2020
£
0
50
50
46
0
0
240
155
46
875
174
14
1,550
850
1,500
0
2,350
3,950

24