OpenCharities

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

2020-12-31-accounts

Page No.
Trustees Annual Report 1to6
Independent
Examiner's
Report
Statement ofFinancial Activities
(including
Income and
Expenditure Account)
Balance Sheet 10
Notes to the Financial
Statements
11to 18

Unrestricted Restricted Total Funds Total Funds
Note Funds Funds 2020 2019
Income from:
Donations
and legacies
47,113 47,113 25,195
Other trading activities—
Activities for generating funds
Incoming &om charitable activities 69,183 69,183 157,147
Income &om investments 604 604
Total Incoming Resources 116900 116900 182342
Expenditure
on:
Charitable
activities
201489 201 489 211915
Total Expenditure 201489 201 489 211915
Net income/(expenditure) for the
year ( 84489) ( 84,589) ( 29,573)
Transfer between funds
Net movement
in funds for the year
( 84,589) (84,589) ( 29,573)
Reconciliation
ofFunds
Total funds brought forward 2~48 42S 2~48 42S 2278 001
Total funds carried forward ~~39 2224428

2020 2019
Note
Fixed assets
Tangible assets
Investment
properties
1,022,695
637550
1,005,946
1 426 284
Total fixed assets 1,660445 2,432,230
Current assets
Stock 4/77 4,219
Debtors 10 6,021 7,574
Cash at bank and in hand 512735 59541
Total current assets 523,033 71,334
Liabilities
Creditors: amounts
falling due in less
than one year 19439 14973
Net current assets 503594 56361 .
Total assets less current liabilities 2,163,839 2,488,591
Creditors: amounts falling due after
more than one year 12 240 163
Net assets ~22 428
Funds ofthe charity:
Restricted income funds
Unrestricted
income
funds 14 2 163839 2 248 428
Total charity funds 2~4~42$

Analysis ofexpendable Analysis ofexpendable on charitable charitable activities Total 2020 Total 2019
Administration
and governance
Administration 11,992 10,721
Bank and Finance Charges 1,176 779
Loan Interest 1699 10436
~14867 21936
Other Charitable Expenditure
Bookshop Purchases 72 1,921
Brighton Festival 108
Building Costs 9,913 22,001
Centre Costs 2,034 7,879
Teachers and Speakers 195
Depreciation 2,567 2,362
Mindfulness
based approaches
costs 1@40 6,727
Miscellaneous
costs
47 185
Communities
costs
14,979 10,464
Order expenses 491 629
Other Events expenses 146 535
Publicity 293 2,349
Retreat costs 4,982
Staff 95,669 98,602
Training 1,426 8,028
Triratna Support 1,000 340
Yoga and Tai Chi ~5836 22 672
135 813 189979
Exceptional Item 150,680 211,915
Loss on sale of St James Avenue 50809
211
15
Net income/(expenditure) for the year 2020 2019
This is stated after charging/(crediting):
Depreciation
Independent
examination
2,567
~99
2,362
700
Staffcosts 2020 2019
Staffcosts dmmg the year were as follows:
Wages and salaries 90,994 93,744
Social security costs 5,023 4,496
Pension costs 3,762 3,362
Employment
allowance
(3,000) ( 3,000)
Training 1426 8 028
1 6630

8. Trustees remuneration
and exp
Trustees remuneration
and exp
Trustees remuneration
and exp
Trustees remuneration
and exp
enses and related party trans enses and related party trans enses and related party trans actions actions
Paragraph
6.3 ofthe Constitution
ofBrighton Buddhist Centre gives specific permission for the charity to employ
Trustees. Trustees receiving support as employees
are:
2020 201~
Dharmakara 17,049 14,67(
Subhadassi 17@48 17,69&
Dyotana (to September 2020) ~13 S1
~628
1794(
~50 3
Trustees received no reimbursed expenses from the charity.
9. Fixed assets: tangible
fixed
assets and investment
properties
Investment Freehold Fixtures Library Tota
Properties Land and and
Buildings Fittings
Cost/Valuation
At 1 January 2020
Additions
Disposals
At 31December 2020
1,426484
12,000
~800734
637550
1,000,000
12,000
1012000
16,160
7,316
23 476
2/41
~241
2,444,6S'
31/if
~800 734'
167526
Depreciation
At 1 January 2020
Charge for the year
12,455
2,567
12,45'
2,56'
Disposals
At 31December
2020 15022 ~1502:
Net BookValue
At 31December 2020
An analysis ofthe Freehold Land and Buildings is as follows:
2020 201L
St.James Avenue —Valuation
- Improvement S00,73~
Newport
Street
-Improvement
—Valuation 625,000
12550
637450 625,55(
Tichborne
Street
—Valuation
- Improvement
1,000,000
12000
1012000
~550
1 000 00(
~242
28~
The Freehold properties
were revalued
in 2016 as follows:
Pro~erg
St.James Avenue
Valuer
yuetiu Lloyd
Value
800,000
Basis
Open market
value witl
vacant possessior
Newport
Street
Justin Lloyd 625,000 Open market value witl.
vacant possessior
Tichborne Street Oakley 1,000,000 Open market value witl'
vacant possessior

10 Debtors
. 2020 2019
HMRC (tax for Gift Aid donations) 1,797
P repayments
Other debtors and accrued income
6021 5777
~54
11. Creditors: amounts
falling due within one year
2020 2019
Triodos Mortgage
Other Creditors and Accruals
19,439 10,590
4,383
Taxation and social security costs ~49 3
12. Creditors: amounts
falling due after more than one year
2020 2019
Triodos Mortgage 240 163
24
16
Repayable
after more than 5 years by instalments
19 22
The Triodos Mortgage
was taken out to purchase
St. James A
property with a fixed interest rate of4.072%. The mortgage was
Avenue.
The Triodos Mortgage
was taken out to purchase
St. James A
property with a fixed interest rate of4.072%. The mortgage was
Avenue.
The Triodos Mortgage
was taken out to purchase
St. James A
property with a fixed interest rate of4.072%. The mortgage was
Avenue.
venue
and the mortgage
is secured on the
repaid in full following the sale ofSt.James
venue
and the mortgage
is secured on the
repaid in full following the sale ofSt.James
venue
and the mortgage
is secured on the
repaid in full following the sale ofSt.James
Financial
instruments
measured
at amortised
cost comprise the
loan finance provided
by Triodos bank to
the charity. 2020 2019
Loan payable
Loan payable
Loan payable
falling due within one year
falling due in more than one year but in less than
falling due after five years
five years 10,590
46,940
193223
13. Analysis ofmovement
in unrestricted
funds
As at
Income Expenditure Transfers As at
1Jan.2020 31Dec.2020
Unrestricted Funds
General fund
Revaluation
reserve
687,462
1560966
~428
116,900
~900
(201,489)
%%5
602,660
~602 660
1405,533
~950 06
~@99

13. Analysis ofmovement in unrestricted
As at
1 Jan.2019
funds —continued
Prior Year
Income
Adjustment
funds —continued
Prior Year
Income
Adjustment
Expenditure Transfers As at
31Dec.2019
Unrestricted
funds
General fund
Revaluation
reserve
717,035
1 560 966
2~27
0 1
182,342
152~42
(211,915)
(2~11 1+
687,462
1 560 966
~248 42
14. Analysis ofnet assets between funds General Revaluation Restricted Total
Fund Reserve Funds
Tangible fixed assets
Net current assets/(liabilities)
701,939
503,594
958406 1,660,245
503,594
Creditors after more than one year
Total