| CONTENTS | |||
|---|---|---|---|
| Page | |||
| Notice AGM | 3 —5 | ||
| Report ofthe Management Committee |
6 —43 | ||
| Independent auditors' |
report | 44-48 | |
| Statement offinancial | activities | ||
| Statement offinancial | position | 50 | |
| Statement ofcash flow | 51 | ||
| Notes to the financial statements | 52-70 | ||
| Minutes ofAGM held | Saturday | 18'"December 2021 | 71 —81 |
| Acknowledgements | 82 —86 | ||
| Tribute to Her Majesty | Queen | Elizabeth II | 87-88 |
| Registered | charity name | charity name | The Zoroastrian | The Zoroastrian | Trust Funds OfEurope |
|---|---|---|---|---|---|
| Charity registration | number | 277185 | |||
| Company | registration | number | 1403266 | ||
| Principal | office and registered | Zoroastrian | Centre for Europe | ||
| Office and | place ofbusiness | 440 Alexandra | Avenue | ||
| Harrow | |||||
| Middlesex | |||||
| HA2 9TL | |||||
| United Kingdom |
| President | Mr M M Deboo | ||
|---|---|---|---|
| Vice President | Mr BRKapadia | ||
| Vice President (External) | Mrs SBSadri | ||
| Treasurer | Mr JSCanteeuwala | ||
| Secretary | Mr RFMunshi | ||
| Joint Treasurer | Mr KSAvari | ||
| Mr D EMistry OBE | |||
| Mr G D Buhariwala | |||
| Mr DJKarkaria | |||
| Ms JSorab | |||
| Mrs PFKiani | |||
| Miss SYMunshi | |||
| Company | Secretary | Mr RFMunshi | |
| Auditor | Brian Paul Limited | ||
| Chartered Accountants |
4 Registered Auditors | ||
| Chase Green House | |||
| 42 Chase Side | |||
| Enfield | |||
| Middlesex | |||
| EN2 6NF | |||
| Bankers | National Westminster |
Bank Plc | |
| Harrow Town Centre | |||
| 315Station Road | |||
| Harrow | |||
| Middlesex | |||
| HA1 2AD |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||
| funds | funds | Total funds | Total funds | ||||
| Note | 6 | 6 | 6 | ||||
| Income and endowments | |||||||
| Donations and legacies |
5 | 88,763 | 225,376 | 314,139 | 602,560 | ||
| Investment income |
6 | 49,407 | 94,798 | 144,205 | 127,874 | ||
| Covid-19 furloughed grant |
received | 7 | 15934 | 15,934 | 22,923 | ||
| Total income | 154,104 | 320,174 | 474,278 | 753,357 | |||
| Expenditure | |||||||
| Expenditure on charitable |
activities | 8,9 | 231,647 | 154,454 | 386,101 | 336,924 | |
| Total expenditure | 231,647 | 154,454 | 386,101 | 336,924 | |||
| Net gains on investments | 10 | 102,205 | 196,103 | 298,308 | 751,697 | ||
| Net income and net movement | in | funds | 24,662 | 361,823 | 386,485 | 1,168,130 | |
| Reconciliation offunds |
|||||||
| Total funds brought forward |
2,538,427 | 4,870,553 | 7,408,980 | 6,240,850 | |||
| Total funds carried forward | 2,563,089 | 5,232,376 | 7,795,465 | 7,408,980 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | ||||||
| Fixed assets | ||||||
| Tangible fixed assets |
15 | 2,356,388 | 2,428,059 | |||
| Investments | 16 | 4,235,754 | 4,268,417 | |||
| 6,592,142 | 6,696,476 | |||||
| Current assets | ||||||
| Debtors | 17 | 26,531 | 25,755 | |||
| Cash at bank and | in | hand | 1,191,799 | 700,600 | ||
| 1,218,330 | 726,355 | |||||
| Creditors: amounts | falling | due within one year | 18 | 15,007 | 13,851 | |
| Net current assets | 1,203,323 | 712,504 | ||||
| Total assets less | current | liabilities | 7,795,465 | 7,408,980 | ||
| Net assets | 7,795,465 | 7,408,980 | ||||
| Funds ofthe charity | ||||||
| Restricted funds |
5,232,376 | 4,870,553 | ||||
| Unrestricted funds |
2,563,089 | 2,538,427 | ||||
| Total charity funds | 19 | 7,795,465 | 7,408,980 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Cash flows from operating | activities | ||||
| Net income | 386,485 | 1,168,131 | |||
| Adjustments for: |
|||||
| Depreciation oftangible fixed assets |
71,671 | 71,993 | |||
| Net gains on investments | (298,308) | (751,697) | |||
| Dividends, interest and rents |
from | investments | (144,128) | (127,580) | |
| Other interest receivable and |
similar income | (77) | (293) | ||
| Interest payable and similar charges | 211 | 215 | |||
| Accrued income | (240) | (6,240) | |||
| Chengesin: | |||||
| Trade and other debtors | (776) | 3,469 | |||
| Trade and other creditors | 1,396 | 358 | |||
| Cash generated from operations |
16,234 | 358,356 | |||
| Interest paid | (211) | (215) | |||
| Interest received | 77 | 293 | |||
| Net cash from operating activities |
16,100 | 358,434 | |||
| Cash flows from investing | activities | ||||
| Dividends, interest and rents |
from | investments | 144,128 | 127,580 | |
| Purchase oftangible assets | (1,330) | ||||
| Purchases ofother investments |
(178,660) | (1,054,345) | |||
| Proceeds from sale ofother | investments | 509,631 | 270,915 | ||
| Net cash from/(used in) investing |
activities | 475,099 | (657,180) | ||
| Net increase/(decrease) in |
cash | and cash | equivalents | 491,199 | (298,746) |
| Cash and cash equivalents | at beginning | ofyear | 700,600 | 999,346 | |
| Cash and cash equivalents | at end ofyear | 1,191,799 | 700,600 |
| Donations and legacies |
Donations and legacies |
Donations and legacies |
||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||||||
| Funds | Funds | 2022 | ||||||
| E | ||||||||
| Donations | ||||||||
| Donations: (other) |
51,595 | 51,595 | ||||||
| Budal Ground Fund - |
Upkeep | and funerals | 32,683 | 32,683 | ||||
| WZCC | 2,790 | 2,790 | ||||||
| Place ofworship | 774 | 774 | ||||||
| Medical relief fund | 13,734 | 13,734 | ||||||
| Poor Peoples Project | 2,053 | 2,053 | ||||||
| Religious funds | 7,811 | 7,811 | ||||||
| Mobed fund | 18,895 | 18,895 | ||||||
| Sesquicentennial | Fund for | Propagation | of | |||||
| Zoroastrianism, | Inter-faith | and | Goodwill | 5,760 | 5,760 | |||
| Library Fund Other |
25,496 | 25,496 | ||||||
| AAJEA Development | Fund | 50,000 | 50,000 | |||||
| AAJEA Mobed Fund | 50,000 | 50,000 | ||||||
| Faddoon M Madan MBE Mobed Fund |
50,853 | 50,853 | ||||||
| Subacriptions | ||||||||
| Ordinary membership |
subscriptions | 1,095 | 1,095 | |||||
| Life membership | subscriptions | 600 | 600 | |||||
| 88,763 | 225,376 | 314,139 | ||||||
| Unrestricted | Restricted | Total Funds | ||||||
| Funds | Funds | 2021 | ||||||
| f | ||||||||
| Donations | ||||||||
| Donations: (other) | 85,352 | 85,352 | ||||||
| Burial Ground Fund - |
Upkeep | and funerals | 14,563 | 14,563 | ||||
| WZCC | ||||||||
| Place ofworship | 177 | 177 | ||||||
| Medical relief fund | 17,921 | 17,921 | ||||||
| Poor Peoples Project | 1,078 | 1,078 | ||||||
| Religious funds | 7,945 | 7,945 | ||||||
| Mobed fund | 20,327 | 20,327 | ||||||
| Sesquicentennial | Fund for | Propagation | of | |||||
| Zoroastrianism, | Inter-faith | and | Goodwill | 8,000 | 8,000 | |||
| Educational fund |
||||||||
| Minoo M Khalifa | memorial | fund for 8WZYC | 10,000 | 10,000 | ||||
| Dolly & Hoshang | Rustomji | Khambatta | bequest | 381,556 | 381,556 | |||
| Minoo M Khalifa | fund | for J | Noruz &S H Navroze | 53,850 | 53,850 | |||
| Subscriptions | ||||||||
| Ordinary membership |
subscriptions | 1,041 | 1,041 | |||||
| Life membership | subscriptions | 750 | 750 | |||||
| 493,262 | 109,298 | 602,560 |
| 6. | Investment income |
Investment income |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | |||||||
| Funds | Funds | 2022 | |||||||
| 9 | E | 6 | |||||||
| Dividend Income |
49,383 | 94,745 | 144,128 | ||||||
| Bank Interest received | 24 | 53 | 77 | ||||||
| 49,407 | 94,798 | 144,205 | |||||||
| Unrestricted | Restricted | Total Funds | |||||||
| Funds | Funds | 2021 | |||||||
| Dividend Income |
39,550 | 88,031 | 127,581 | ||||||
| Bank Interest received | 91 | 202 | 293 | ||||||
| 39,641 | 88,233 | 127,874 | |||||||
| 7. | Other income | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds f |
2022 6 |
Funds 6 |
2021 | ||||||
| Covid-19 furloughed | grant | received | 15,934 | 15,934 | 22,923 | 22,923 | |||
| 8. | Expenditure on |
charitable | activities | by fund | type | ||||
| Unrestricted | Restricted | Total Funds | |||||||
| Funds | Funds | 2022 | |||||||
| 6 | 6 | ||||||||
| Other Charitable | expenses | 652 | 652 | ||||||
| Welfare funds | 62,839 | 62,839 | |||||||
| Place ofworship | expenses | 37,080 | 37,080 | ||||||
| Burial Ground Fund |
—Upkeep and funerals | 26,455 | 26,455 | ||||||
| Repairs and maintenance | 34,273 | 34,273 | |||||||
| Depreciation | 2,249 | 69,422 | 71,671 | ||||||
| WZCC | 2,082 | 2,082 | |||||||
| Educational funds |
23,051 | 23,051 | |||||||
| Religious funds | 33,365 | 33,365 | |||||||
| Medical relief fund | 13,361 | 13,361 | |||||||
| Library funds | |||||||||
| Sesquicentennial | Fund for | Propagation | of | ||||||
| Zoroastrianism, | Inter-faith | and Goodwill | 15,255 | 15,255 | |||||
| Support costs | 66,017 | 66,017 | |||||||
| 231,647 | 154,454 | 386,101 |
| Unrestricted | Restricted | Total Funds | ||||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | ||||||
| E | f | E | ||||||
| Other Charitable | expenses | 463 | 463 | |||||
| Welfare funds | 29,148 | 29,148 | ||||||
| Place ofworship | expenses | 31,651 | 31,651 | |||||
| Burial Ground Fund - Upkeep and funerals |
23,145 | 23,145 | ||||||
| Repairs and maintenance | 33,013 | 33,013 | ||||||
| Depreciation | 2,572 | 69,422 | 71,994 | |||||
| WZCC | 666 | 666 | ||||||
| Educationalfunds | 18,700 | 18,700 | ||||||
| Religious funds | 33,474 | 33,474 | ||||||
| Medical relief fund | 15,720 | 15,720 | ||||||
| Library funds | 200 | 200 | ||||||
| Sesquicentennial | Fund for | Propagation | of | |||||
| Zoroastrianism, | Inter-faith | and Goodwill | 8,546 | 8,546 | ||||
| Support costs | 70,204 | 70,204 | ||||||
| 190,862 | 146,062 | 336,924 | ||||||
| Expenditure on |
charitable | activities | by | activity type | ||||
| Activities | ||||||||
| undertaken | Support | Total funds | Total fund | |||||
| directly 6 |
costs 6 |
2022 f |
2021 f |
|||||
| Other Charitable | expenses | 652 | 652 | 463 | ||||
| Welfare funds | 62,839 | 62,839 | 29,148 | |||||
| Place ofworship | expenses | 37,080 | 37,080 | 31,651 | ||||
| Burial Ground Fund - Upkeep and |
||||||||
| funerals | 26,455 | 26,455 | 23,145 | |||||
| Repairs and maintenance | 34,273 | 34,273 | 33,013 | |||||
| Depreciation | 71,671 | 71,671 | 71,994 | |||||
| WZCC | 2,082 | 2,082 | 666 | |||||
| Educational funds |
23,051 | 23,051 | 18,700 | |||||
| Religious funds | 46,726 | 46,726 | 49,194 | |||||
| Library funds | 200 | |||||||
| Sesquicentennial | Fund for | Propagation | ||||||
| ofZoroastrianism, | Inter-faith | and | ||||||
| Goodwill | 15,255 | 15,255 | 8,546 | |||||
| Governance costs | 66,017 | 66,017 | 70,204 | |||||
| 320,084 | 66,017 | 386,101 | 336,924 |
| 10. | Net gains | on investments | ||||||||
| Unrestricted | Restricted | Total Funds | ||||||||
| Funds | Funds | 2022 | ||||||||
| E | ||||||||||
| Realised | gain/(loss) | on sale of investments | 7,310 | 14,024 | 21,334 | |||||
| Unrealised | gain/(loss) | on investment | 94,895 | 182,079 | 276,974 | |||||
| 102,205 | 196,103 | 298,308 | ||||||||
| Unrestricted | Restricted | Total Funds | ||||||||
| Funds | Funds | 2021 | ||||||||
| E | E | E. | ||||||||
| Realised | gain/(loss) | on sale of investments | 1,016 | 2,260 | 3,276 | |||||
| Unrealised | gain/(loss) | on investment | 232,011 | 516,410 | 748,421 | |||||
| 233,027 | 518,670 | 751,697 | ||||||||
| 11. | Net income | |||||||||
| Net income | is stated | after charging/(crediting): | ||||||||
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Depreciation | oftangible | fixed assets | 71,671 | 71,993 | ||||||
| 12. | Auditors | remuneration | ||||||||
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Fees payable for the | audit ofthe financial | statements | 6,000 | 5,880 | ||||||
| 13. | Staff costs | |||||||||
| 2022 | 2021 | |||||||||
| F | E | |||||||||
| Wages and | salaries | 87,418 | 89,010 | |||||||
| Social security costs | 3,367 | 3,612 | ||||||||
| Employer | pension | contribution | 1,734 | 1,870 | ||||||
| 92,519 | 94,492 |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Freehold | Fixtures and | |||
| property f |
fittings | Total | ||
| Cost | ||||
| At 1stApril 2021 and | 31stMarch 2022 | 3,492,131 | 179,315 | 3,671,446 |
| Depreciation | ||||
| At 1st April 2021 | 1,076,261 | 167,126 | 1,243,387 | |
| Charge for the year | 69,843 | 1,828 | 71,671 | |
| At31stMarch 2022 | 1,146,104 | 168,954 | 1,315,058 | |
| Carrying amount |
||||
| At 31stMarch 2022 | 2,346,027 | 10,361 | 2,356,388 | |
| At 31stMarch 2021 | 2,415,870 | 12,189 | 2,428,059 | |
| Freehold Properties | Breakdown | |||
| Harrow | Brookwood | Total | ||
| 8 | 8 | |||
| Cost at 1st April 2021 | 3,471,080 | 21,051 | 3,492,131 | |
| Depreciation | ||||
| At 1stApril 2021 | 1,068,273 | 7,988 | 1,076,261 | |
| Charge for the year | 69,422 | 421 | 69,843 | |
| At 31stMarch 2022 | 1,137,695 | 8,409 | 1,146,104 | |
| Carrying amount |
||||
| At 31st March 2022 | 2,333,385 | 12,642 | 2,346,027 | |
| At 31st March 2021 | 2,402,805 | 13,063 | 2,415,870 |
| Investments | |
|---|---|
| Listed | |
| investments | |
| Cost or valuation | |
| At 1st April 2021 | 4,268,417 |
| Additions | 178,660 |
| Disposals | (509,631) |
| Fair value movements | 298,308 |
| At 31stMarch 2022 | 4,235,754 |
| Impairment | |
| At 1stApril 2021 and 31st March 2022 | |
| Carrying amount |
|
| At31stMarch 2022 | 4,235,754 |
| At 31st March 2021 | 4,268,417 |
| All investments shown above are held at valu Financial assets held at fair value |
ation. | ||
|---|---|---|---|
| Listed | Premium | ||
| Investments | Bonds | Total | |
| 6 | |||
| Cost at 1stApril 2021 | 4,267,482 | 935 | 4,268,417 |
| Additions | 178,661 | 178,660 | |
| Disposals | (509,631) | (509,631) | |
| Fair value movements | 298,308 | 298,308 | |
| At 31st March 2022 | 4,234,819 | 935 | 4,235,754 |
| Historical cost at 31st March 2022 | 3,991,541 | 935 | 3,992,476 |
| Historical cost at 31st March 2021 | 4,183,053 | 935 | 4,183,988 |
| 17. | 2748,421)and net rea Debtors |
lised gain at 31st | March 20 | 22 amounted | to 621,334(2021:63,27 | 7). |
|---|---|---|---|---|---|---|
| 2022 | 2021 f |
|||||
| Other debtors | 26,531 | 25,755 | ||||
| The debtors above include the following | amounts | falling due | after more than one year: | |||
| 2022 | 2021 | |||||
| 6 | ||||||
| Other debtors | 8,000 | 13,000 | ||||
| 18. | Creditors: amounts | falling due within | one year | |||
| 2022 | 2021 | |||||
| Accruals and deferred | income | 12,090 | 12,329 | |||
| Other creditors | 2,917 | 1,522 | ||||
| 15,007 | 13,851 |
| 0 cC |
Nca (u O N r0 Ia |
Dl Io |
IO I I Cfl CV |
O IO |
CO I I |
N N I CO |
I IQ I Dl N |
O O o N |
I CD O I N |
ID IA 0) CO fa |
O O o O |
IO IO CI 'llN |
CO Ca Cl CO IO |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| N | |||||||||||||||||||||||
| '0 | IO | ||||||||||||||||||||||
| m M c |
m I al 0 |
CI CV NO |
|||||||||||||||||||||
| fa | |||||||||||||||||||||||
| U | |||||||||||||||||||||||
| ceaf e E E 0 m c e |
ICI OI |
CI '0' Ol |
|||||||||||||||||||||
| Ia "0 |
I | IA IO '1I |
O CI CI |
N CD CI |
CD | ||||||||||||||||||
| CeO. | CD | ca | N | ||||||||||||||||||||
| IC | |||||||||||||||||||||||
| LU | |||||||||||||||||||||||
| O | |||||||||||||||||||||||
| Ol | CO | ||||||||||||||||||||||
| f | IO | ||||||||||||||||||||||
| IO | |||||||||||||||||||||||
| Ia | |||||||||||||||||||||||
| m | |||||||||||||||||||||||
| Q | |||||||||||||||||||||||
| m | |||||||||||||||||||||||
| Ci | |||||||||||||||||||||||
| CI. 0 QC |
ao | Dl lo |
CO m |
O N IO |
CO I I |
N I CO |
IA 'CI Ol N |
OI ~0 CO |
01 ID N m |
IA N cb Dl |
CI O o N |
I CD O I N |
CD IO ID ca ca |
CI O o O |
CO CV N |
N ca IO N |
|||||||
| IU | |||||||||||||||||||||||
| Ci. | |||||||||||||||||||||||
| CI | '0 | ||||||||||||||||||||||
| LU | |||||||||||||||||||||||
| 0 N c |
m Jm C |
0 ~II8 I |
al0C laCe C |
Ia fa al |
Iaal 0e |
e | 0 | ||||||||||||||||
| LI N C m CU CI N IU I- |
m m D E ~ C m 0. E0 0 |
m 3 I0 m m m 0 Z |
cv o cfa m a 09 D m C I m m |
'0S0 I mal C |
fa 'O C IL mlal0 alal al alC al(5 |
E m 0 m 'D al0 'C P.a C m 10 al m IaC p pl- alal al Ci IY |
'0 ala alala D c 0 Q Ia Im |
cp al Ia 0 CL Ia G |
0C LL e mCPI ale Cf m 0 r al &0 Ia N |
LL alO al C e c |
13 LL alEa al 0 m al e CL e a CI cC 0 ~ÃR |
0 0 e CO 0 al 0 LI e N |
Ia al 0 e al 0 o c Ia CO |
IXI fa 0E CO Ia r N 0 al Ia o5 K |
E V E K Pl ta m Z m Cl |
0 LL m E al 2 m o0 S |
N CIX CI I- ~C 8 N UJ CI I- I- CI |
CO Cf2.' D Ci IUI-0 I- N UI X D I- CiI- |
| r 0 IC |
N NQ N |
w | GI I IO |
'0 IO EO |
'0 I IO Ci IO |
Q Q Q I |
Q Q Q IO |
Q Q Q IO |
IO IO CI CO |
IO IO IO IO |
OI Q CO IO |
IO N Ol |
CO Q Q I |
IO Ol N |
ID CO Q Q N |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CL' | ||||||||||||||||||||||||
| U | N rne |
w | ||||||||||||||||||||||
| In c |
N 0 |
|||||||||||||||||||||||
| IGQ | ||||||||||||||||||||||||
| C | CI | |||||||||||||||||||||||
| N e |
00 C |
|||||||||||||||||||||||
| C | ||||||||||||||||||||||||
| Cl | NN | C4 CV |
||||||||||||||||||||||
| 1OC | Ol | Ol | ||||||||||||||||||||||
| Cl | IO | |||||||||||||||||||||||
| CL X |
||||||||||||||||||||||||
| LU | ||||||||||||||||||||||||
| w | ||||||||||||||||||||||||
| C | ||||||||||||||||||||||||
| E | ||||||||||||||||||||||||
| '0e ll 00. 0V |
'G | NQ | IO I IO |
4 IO IO |
4 I Io Ci |
Q Q Q I |
CI Q Q Ni |
Q Q Q Gi |
IO IO Ci CO |
GO IO Io Gi |
Cb Q CO cp |
CI N EO Gl |
GO Q Q I |
In Ol '1I N |
OI CO Q Q N |
OI IO N |
||||||||
| Cl | ||||||||||||||||||||||||
| 0 | ||||||||||||||||||||||||
| C0 | ||||||||||||||||||||||||
| LU 0 |
'D CI |
N '0 |
GlC0 CI |
|||||||||||||||||||||
| Ol 'U c LL 0 c C Ptl 0 0 Ne c I- |
e e g ee r! & g ~ P E 0 0 |
Ce Ee Glg Gl C c o ee 0 Z |
cv O ol e Q Le e |
,a 0D IO 'U C Cl Sl8 IC 0 0 IO IO ICC Ol |
IO'0 C IL Cl Il I ln |
'0 C ILe IO IC 0 I Q ID ln 0z |
LL Z c Vl IG N C IG IGc ID n5 000 IG D- |
G E U IG 0 N r Gl |
IG0e CI m E,—:= 0 C OemE IO 0 0 CO Q1 N D o C 'U c IC lL Ne xl m 0 0 C Q C ID ec LL N Z N UC LL Ne N Ee 0 e2 OI C m c e IC 0 N |
'0C c 0 InC CIx e N 0 Z |
Gl C LL D N c m 0 IG Z 0Ec IG & o N N 00 N ~ 8 |
C e Q e '0 C LL lne CIU C E m Cl X ~ e Q Cl m. WQ 2 |
C c e f N e |
'0 v- GI CD IG N IG cC |
GIe0. GL m 0 NC e X ID U 0 0 CO |
| e NNQ CV C(.'r0 lgK |
e NNQ CV C(.'r0 lgK |
IA (O Ol IA |
O t (O 'ct (0 |
CO Q Ol CD (D |
'0 t Cl N |
O r I |
(0 Ol IA |
Ol (D CD CO |
CO v Cl CO |
CD N 'll IA Cl |
Cg Q CO |
(D G N (D |
(O CO IO |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 I |
gl m |
0( | (D (0 IO |
m IA IA |
lo O IA |
N C9 m' |
O IA |
O Ol t |
Ol O (0 |
Q CO IA |
O IA Ct( |
N (D (D |
Ol N IA |
IA CD |
tO CI |
||||||||
| ID C 0 |
m 0 |
(G | IA | N | OlQ T |
||||||||||||||||||
| IO E IO |
Gl E 8 |
I I |
N CO N N IA Q N CD 'll N (D CO N(ONONNCO N N N |
N | Q CO N (O |
Ol CO |
N N IA |
||||||||||||||||
| ID | |||||||||||||||||||||||
| 0c m0. I( |
IA CI (tlN |
IA IAN IA |
(O CO CO CO |
||||||||||||||||||||
| UJ | |||||||||||||||||||||||
| Gl E00 |
CO IO IO |
||||||||||||||||||||||
| (g | (tt | I | I | ||||||||||||||||||||
| Vl | |||||||||||||||||||||||
| (G | |||||||||||||||||||||||
| I— | |||||||||||||||||||||||
| I UJ 00. |
NO | IA CO |
IA CO I IA |
IA N N I IA |
Q CD CO |
I CO (G CO |
Ol N Cg IA |
(0 Pl I I |
CD f f I |
CI O (0 IA CD |
O IA (0 |
CO IA I IA |
Cg IO IO CO |
||||||||||
| 0VC | |||||||||||||||||||||||
| I0.0 | '0 | ||||||||||||||||||||||
| UJ | CI ,a |
c (g |
m | ||||||||||||||||||||
| 0 N'0 LL Ol CCJ (IJ 0 0 N I I- |
(O gl C lg m E e 0. E0 0 |
O 8I E Cl v (CI v) (5 C r o IOO 0 Z |
N N O m e Cl C I CG Ol |
Ct ,C 0 O O m'0c gl Tl lg l m 0 0 m gl lgc |
lg'0c LL 'O GI0 t lg0 OC |
gl 'D L LL Gl o c Vl Gl glL0 m gl"m0 lll CO |
LL m m gl 0 0 M c LL (G Gl 'm Jgc ) P Ig g W LU a5 Z mmom 0 c .—m 0 Gl m C XU i5 |
Ihc Gl (D (g0 LL tg c m m 0 S 0 LL 'jl (g 0 LU (Gc lC gl m 0 z N c(OZ |
D c0 0 tg 0 UJ tgcc tg tg 0 0 N |
lg Gl00 N Dc LL tg 0 (g N tg m c0 Ig 0 gl 0 'll tg LL(D |
IDo. CL (DE0zc C N ~ 'o m gl 0c o. zk tgc m m—O O t(t 0 gl 0 IDC m L (0 &IL |
0 o N m 0 m (3 o0c CL tg 0c 4 (g m LL c tgccE G( CI I m 0 C( Ig Vl 0 m 0 CO N |
| U CL' |
NNON rC! |
CD rD N |
N '(t CD |
IA CO O IA |
I N CO GD (A |
O OCO QN O CO IA |
O OCO QN O CO IA |
O I Q I IYP |
CD (D O (D |
CD (O Q IA |
CD CO Ol IA CD |
O CO CD |
Ol 0 IA CD |
Io I- |
Io I- |
(D N m CO |
CO 4 O |
(D IA I I |
CO 0 N N W |
N I (0 Cn |
Ol Q Ol N I |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (a | ||||||||||||||||||||||||||||||
| D m rh |
In In rh0 |
r(I | CD 'tl Cn co |
Ol N IA 'a |
' | N IA (D co |
' | (9 IA '1! o |
CO I- (0 N |
Ol CD N 0 |
CO Tl' N |
I 6) IA N |
CD N N |
I IA Cb IA |
0 IA |
Ol Ol N |
IA I I |
I 'IC IA |
Ol CD I N |
CO CO |
CO | |||||||||
| mQ | ||||||||||||||||||||||||||||||
| CeE Iae |
E 8 |
(0 cn |
Ol co ~ N |
' | Al w 0 cc |
' | G! IA 0 IA |
CD (0 N |
Ol 'Ct 0 |
(0 cn |
(0 N N |
Ol IA |
O CO CD N |
N W N |
CD N Gl |
(0 'Ct CD |
'G (D N |
CC N (D |
O (O (D |
CD N |
||||||||||
| 0 | ||||||||||||||||||||||||||||||
| e | IA | I | ||||||||||||||||||||||||||||
| CO | ||||||||||||||||||||||||||||||
| '0 | ||||||||||||||||||||||||||||||
| C Gl |
(D | |||||||||||||||||||||||||||||
| CL X |
||||||||||||||||||||||||||||||
| LLI | ||||||||||||||||||||||||||||||
| e E00 |
Gl I (D Q CI cn IAQQ CD CD O O (OOOO IA IA |
I | I | I | IA Crr CI |
I | IA (II |
Ol | ||||||||||||||||||||||
| Gl 4rnC |
||||||||||||||||||||||||||||||
| (U | ||||||||||||||||||||||||||||||
| '0 | ||||||||||||||||||||||||||||||
| 4l | ||||||||||||||||||||||||||||||
| (5 | ||||||||||||||||||||||||||||||
| 00. | NO | CO IA |
N | I I |
cl cn(A CD |
cn | IA | CO | I (0 (D |
cn Ol 'CI |
I CO O |
IA N Ol |
Ol I |
(D (D |
co Ill |
|||||||||||||||
| 00 | IA N |
IA | CD O |
N CD |
(O (O |
(D IA |
(0 | N | IA | ci. IA I |
(D | (D | Cn | CD | 'CI (D |
CD | CO | |||||||||||||
| cL' | mrna | |||||||||||||||||||||||||||||
| 4l0.0 | ||||||||||||||||||||||||||||||
| LLI 0 III'0 O Cl II CU (U IO m~Ol I +J 0D, 0 C N 0 4I E0 I-0 |
0D 8 GI Ee CO Gi C c o SI GI 0 Z |
NNo N (U II O I ~ CU o |
'O 0 ~O la 0 e TR a! Om oc lne O- m al la rn e |
mDC m 0 cn GI IL' |
1DC IL e 0 Z |
0 Ll 1De la C c Gl Oc e |
0 LL 0 e r0 LLI |
N0 GlZ (6 (!5 N 0 I ID C C LL c Lr- ADB al m e 0 O. 00 na D. .E OK% |
ta(0 (acn 0 (a'0 0 e LL m c e m m 0E m m "— r D m C (U 0 Xl M U E m mN al0 Q m 0 m e m 0&Z IXI&C C 0 m oD E Gl IU (a N U. (0 c e al I 0 Ia m c 0 D LL C m la .— (U E c (U I0 D m(0 c Ln 0 —r m 4- olalD I C ra r (0r m oZQ(am ul (II C 0- m — aa E m oro merrI Nra ee cdCI 2%0 |
C LL In (n Q 0 m N Dc 'D IU m oa c al (G n Gl 0 0 Cn C (G Gl mECC 4 'rm NI cL' (0 0- |
C U. ln Ce0 ILI N r Er 0 (0 C la C E (A |
'0 r rh la D00 Gl c CO |
'0 LL e 8 O. cn mQ Z |
0e '0 I Q e 0e CL 0 CL |
| ~L | NNON CQ |
I O N CO |
N CO I |
ID O N IO |
ION IO N |
'«I IA |
CO N LA |
IA CO O |
N IO CI CI |
N Ol |
N Ol CO |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| K | ||||||||||||||||||||||
| C N |
N IO |
CLI | I CO |
IA ID O |
CO IA N |
|||||||||||||||||
| N c |
N 0 |
N | ||||||||||||||||||||
| NQ | ||||||||||||||||||||||
| C CI E |
E 8 |
T | lo «Ol IA O |
CO I |
CO ON N |
|||||||||||||||||
| CI | ||||||||||||||||||||||
| C | ||||||||||||||||||||||
| IO | ||||||||||||||||||||||
| IO0. X |
||||||||||||||||||||||
| UJ | ||||||||||||||||||||||
| NE00 | CI N |
LO IA N |
LO IA N |
|||||||||||||||||||
| N | ||||||||||||||||||||||
| N | ||||||||||||||||||||||
| N | ||||||||||||||||||||||
| '0e | ||||||||||||||||||||||
| m 00. 00C |
0 5 «C |
NO | CO LA LA IO |
OI N IA IO |
CD CON |
N p |
||||||||||||||||
| eQ.0 | N | |||||||||||||||||||||
| LLI | LL | |||||||||||||||||||||
| 0 | IO | N | ||||||||||||||||||||
| III | N | |||||||||||||||||||||
| OI'0 c LL 0 CJI m 0 Ne I- |
e e m m X! e E ~ C m E0 0 |
Ce Ee CO m C C e o ee 0 2 |
No CLC J cJ m e C l CO e |
O O O ~V IO 'O C « Q JO N N V 0 IO N IOC OI |
ND IL'0 N0 N4l IL |
N'0 C LL N 0 OI N |
Z3 U N N 0 N OI NQ z |
0 N 0 0 0 O- 00 Q |
NN o C i5 NC 0C 0 o N z N c N N al) o& N 8 N N0 0 O. «( |
O0 C CD N N c E U z0 WCO L 0 0 |
N JO N N 0 N N |
N 0 N |
IOe C ~ Q. N C IU |
N C C N gl c UJ |
| Analysis | of net a | sse | ts between funds | |||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds | 2022 | ||||
| F | ||||||
| Tangible | fixed assets | 2,356,388 | 2,356,388 | |||
| Investments | 2,297,987 | 1,937,767 | 4,235,754 | |||
| Current | assets | 265,102 | 938,221 | 1,203,323 | ||
| Net assets | 2,563,089 | 5,232,376 | 7,795,465 | |||
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds | 2021 | ||||
| 6 | 6 | 6 | ||||
| Tangible | fixed assets | 2,428,059 | 2,428,059 | |||
| Investments | 2,317,549 | 1,950,868 | 4,268,417 | |||
| Current | assets | 220,878 | 491,627 | 712,505 | ||
| Net assets | 2,538,427 | 4,870,554 | 7,408,981 | |||
| Analysis | ofchanges | in net debt | ||||
| At | ||||||
| At 1 Apr 2021 F |
Cash flows | 31 Mar 2022 f |
||||
| Cash at | bank and | in | hand | 700,600 | 491,199 | 1,191,799 |
| Year ended 31" | M | ar | ch | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022f | 2021f | |||||||||
| Income and endowments | ||||||||||
| Donations and legacies |
||||||||||
| Donations: (other) |
51,595 | 85,352 | ||||||||
| Burial Ground Fund - Upkeep |
and funerals | 32,683 | 14,563 | |||||||
| WZCC | 2,790 | |||||||||
| Place ofworship | 774 | 177 | ||||||||
| Medical relief fund | 13,734 | 17,921 | ||||||||
| Poor Peoples Project | 2,053 | 1,078 | ||||||||
| Religious funds | 7,811 | 7,945 | ||||||||
| Mobed fund | 18,895 | 20,327 | ||||||||
| Sesquicentennial Fund for Propagation |
ofZoroastrianism, | Inter-faith | and | |||||||
| Goodwill | 5,760 | 8,000 | ||||||||
| Educational fund |
25,496 | |||||||||
| Bequests | 150,853 | 445,406 | ||||||||
| Ordinary membership |
subscriptions | 1,095 | 1,041 | |||||||
| Life membership subscriptions |
600 | 750 | ||||||||
| 314,139 | 602,560 | |||||||||
| Investment income |
||||||||||
| Dividend Income |
144,128 | 127,580 | ||||||||
| Bank Interest received | 77 | 293 | ||||||||
| 144,205 | 127,873 | |||||||||
| Other income | ||||||||||
| Government grant |
15,934 | 22,923 | ||||||||
| Total income | 474,278 | 753,356 | ||||||||
| Governance costs and expenditure | on charitable | activities | ||||||||
| Expenditure on charitable |
activities | 306,723 | 250,999 | |||||||
| Wages and salaries | 53,348 | 56,032 | ||||||||
| Legal and professional | fees | 7,763 | 8,405 | |||||||
| Other office costs | 4,578 | 5,434 | ||||||||
| Other interest payable | and similar charges | 211 | 215 | |||||||
| Medical relief funds | 13,443 | 15,802 | ||||||||
| Subscriptions | 35 | 35 | ||||||||
| 386,101 | 336,922 | |||||||||
| Total expenditure | 386,101 | 336,922 | ||||||||
| Net gains on investments | ||||||||||
| Realised gain/(loss) | on sale of investments | 21,334 | 3,276 | |||||||
| Unrealised gain/(loss) |
on | investment | 276,974 | 748,421 | ||||||
| 298,308 | 751,697 | |||||||||
| Net income | 386,485 | 1,168,131 |
| Year ended 31"M | arch | 2022 | |||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| 9 | |||||||
| Expenditure on charitable |
activities | ||||||
| Other Charitable expenses |
|||||||
| Activities undertaken | directly | ||||||
| Other charitable expenses | 652 | 462 | |||||
| Welfare funds | |||||||
| Activities undertaken | directly | ||||||
| Welfare Funds | 62,839 | 29,148 | |||||
| Place ofworship expenses | |||||||
| Activities undertaken | directly | ||||||
| Place ofworship expenses | 37,080 | 31,651 | |||||
| Burial Ground Fund - Upkeep and funerals |
|||||||
| Activities undertaken | directly | ||||||
| Burial Ground Fund- Upkeep |
and funerals | 26,455 | 23,145 | ||||
| Repairs and maintenance | |||||||
| Activities undertaken | directly | ||||||
| Repairs and maintenance | 34,273 | 33,013 | |||||
| Depreciation | |||||||
| Activities undertaken | directly | ||||||
| Depreciation | 71,671 | 71,994 | |||||
| WZCC | |||||||
| Activities undertaken | directly | ||||||
| WZCC | 2,082 | 666 | |||||
| Educational funds |
|||||||
| Activities undertaken | directly | ||||||
| Educational funds |
23,051 | 18,700 | |||||
| Religious funds | |||||||
| Activities undertaken | directly | ||||||
| Religious funds | 33,365 | 33,474 | |||||
| Medical Relief Funds | 13,361 | 15,720 | |||||
| Library funds | |||||||
| Activities undertaken | directly | ||||||
| Library funds | 200 | ||||||
| Sesquicentennial Fund for Propagation |
ofZoroastrianism, | Inter-faith | and Goodwill | ||||
| Activities undertaken | directly | ||||||
| Sesquicentennial Fund for Propagation |
of | Zoroastrianism | 15,255 | 8,546 | |||
| Governance costs | |||||||
| Office salaries | 53,348 | 56,032 | |||||
| Auditors remuneration |
6,000 | 5,880 | |||||
| Legal and other professional | fees | 1,763 | 2,525 | ||||
| Telephone, printing, postage |
and stationery | 4,578 | 5,434 | ||||
| Bank charges | 211 | 215 | |||||
| General expenses | 82 | 82 | |||||
| Subscription s |
35 | 35 | |||||
| 66,017 | 70,203 | ||||||
| Expenditure on charitable |
activities | 386,101 | 336,922 |
| Candidate | Proposer | Seconder |
|---|---|---|
| Mr. Kobad S.Avari | Mr. Gav D.Buhariwala | Mr. Ratan D.Buhariwala |
| Mr. Darius J.Karkaria | Mr. Rustam S.Dubash | Mr. Perses C. Sethna |
| Mrs. Shenaz B.Sadri | Mrs. Ashraf F.Falahati | Mr. Jamshid Falahati |
| Ms. Jesmin Sorab | Mr. Rohinton F.Munshi | Mr. Neville F.Sorab |
| Mr. Kobad S.Avari | Mr. Gav D.Buhariwala | Mr. Javid S.Canteenwala |
|---|---|---|
| Mr. Malcolm M. Deboo | Mr. Behram R.Kapadia | Mr. Darius J.Karkaria |
| Mrs. Parivash F.Kiani | Mr. Dorab E.Mistry OBE | Mr. Rohinton F.Munshi |
| Miss. Shazneen Y.Munshi | Mrs. Shenaz B.Sadri JP | Ms. Jesmin Sorab |
| Candidate | Candidate | Pro osed | Seconded | ||
|---|---|---|---|---|---|
| I. | Life member | Mr. Rusi K Dalai | Ms..lesmin | Sorab | Mr. Homi B.Keravala. |
| 2. | Life member | Mrs. Bapsy Dastur | Mr. Javid | S.Canteemvala | Mr. Dorab E.Mistry. |