for the year ended 5 April 2021 |
|||||
|---|---|---|---|---|---|
Expendable |
Unrestricted |
2021 |
2020 |
||
Endowment |
Income |
Total |
Total |
||
Notes |
Funds |
Funds |
|||
£ |
£ |
£ |
£ |
||
Income and endowments |
|||||
Investment income |
3 |
- |
87,216.36 |
87,216.36 |
101,286 |
Repayment supplement |
- |
15.35 |
15.35 |
= |
|
Gift-Aid donation |
8 |
- |
6,625.20 |
6,625.20 |
10,771 |
Tax reclaimable on Gift-Aid |
- |
1,656.30 |
1,656.30 |
2,693 |
|
Total income and endowments |
- |
95,513.21 |
95,513.21 |
114,750 |
|
Expenditure on |
|||||
Costs of raising funds |
|||||
Investment managementcosts |
4 |
19,394.94 |
- |
19,394.94 |
20,833 |
Charitable activities |
5 |
- |
109,405.20 |
109,405.20 |
123,081 |
Total expenditure |
19,394.94 |
109,405.20 |
128,800.14 |
143,914 |
|
(19,394.94) |
(13,891.99) |
( 33,286.93) |
( 29,164) |
||
Net gains/(losses) on investments |
6 |
473,587.98 |
- |
473,587.98 |
(367,726) |
Net Income/(expenditure) and net |
|||||
movementin funds |
454,193.04 |
(13,891.99) |
440,301.05 |
(396,890) |
|
Reconciliation of funds |
|||||
Total funds brought forward |
2,491,880.51 |
61,477.96 |
2,553,358.47 |
2,950,249 |
|
Total funds carried forward |
2,946,073.55 |
47,585.97 |
2,993,659.52 |
2,553,359 |
Balance sheet5 April 2021 |
||
|---|---|---|
2021 |
2020 |
|
Notes |
||
Fixed assets |
||
Listed investments at market value |
2,830,608.00 |
2,171,537 |
Total fixed assets |
2,830,608.00 |
2,171,537 |
Current Assets |
||
Balance with investment managers |
75,834.39 |
284,323 |
Balance at bank |
82,576.18 |
92,029 |
Income tax recoverableDividends receivable |
1,656.302,984.65 |
5,470 |
Net current assets |
163,051.52 |
_381,822 |
Total net assets |
2,993,659.52 |
2,553,359 |
Representing: |
||
Expendable endowment funds |
2,946,073.55 |
2,491,881 |
Unrestricted income fundsTotal funds |
47,585.97 |
61,4782,853,359 |
and signed ontheir behalf by |
3. |
Investment income |
2021 |
2020 |
|---|---|---|---|
£ |
£ |
||
Dividends |
87,216.36 |
101,210 |
|
Deposit interest |
- |
76 |
|
87,216.36 |
101,286 |
||
4. |
Cost of raising funds |
2021 |
2020 |
£ |
£ |
||
Investment managementcharges |
19,394.94 |
20,833 |
5. |
Charitable activities |
2021 |
2020 |
|---|---|---|---|
£ |
£ |
||
Charitable activities |
109,405.20 |
123,081 |
|
The breakdownofcharitable activities is as follow: |
|||
2021 |
2020 |
||
£ |
£ |
||
Grants |
93,600.00 |
104,330 |
Governancecosts |
2021 |
2020 |
|---|---|---|
£ |
£ |
|
Unrestricted income funds |
||
Accountant's charges |
6,780.00 |
6,240 |
Independent examination fees |
2,400.00 |
1,740 |
Legal fees |
6,625.20 |
10,771 |
TotalCharitableactivities |
109,405.20 |
___123,081 |
ed asset investmentsMarketvalue at 6 April 2021AdditionsDisposalsNetrealised investment gains/(losses) |
2021£2,171,537.001,085,052.71(899,569.69)78,603.76 |
2020£—-2,760,556441,489(662,782)(25,728) |
|---|---|---|
Net unrealised investmentgains/(losses) |
394,984.22 |
(341,998) |
Marketvalue at 5 April 2021 |
2,830,608.00 |
2,171,537 |
Historical cost as at 5 April 2021 |
||
recoverable |
2021 |
2020 |
£ |
£ |
|
TaxonGift-Aid |
1,656.30 |
5,470 |
Analysis of net assets between funds |
|||
|---|---|---|---|
Fixed |
Net Current |
||
Assets |
Assets |
Total |
|
£ |
£ |
£ |
|
Current year |
|||
Expendable Endowment Funds |
2,830,608.00 |
115,465.55 |
2,946,073.55 |
Unrestricted Funds |
- |
47,585.97 |
47,585.97 |
2,830,608.00 |
163,051.52 |
2,993,659.52 |
|
Prior year |
|||
Expendable Endowment Funds |
2,171,537 |
320,343 |
2,491,880 |
Unrestricted Funds |
“ |
61,478 |
61,478 |
2,171,537 |
381,821 |
2,553,358 |
10. Comparative fund split (Analysis of 2020 figures) |
|||
|---|---|---|---|
Expendable |
Unrestricted |
||
Capital |
Income |
2020 |
|
Funds |
Funds |
Total |
|
£ |
£ |
£ |
|
Income and endowments from |
|||
Investment income |
- |
101,286 |
101,286 |
Gift-Aid donation |
- |
10,771 |
10,771 |
Tax reclaimable on Gift-Aid |
: |
2,693 |
2,693 |
Total income and endowments |
- |
114,750 |
114,750 |
Expenditure on |
|||
Costsof raising funds |
|||
Investment managementcosts |
20,833 |
- |
20,833 |
Charitable activities |
- |
123,081 |
123,081 |
Total expenditure |
20,833 |
123,081 |
143,914 |
( 20,833) |
( 8,331) |
(29,164) |
|
Net gains/(losses) on investments |
(367,726) |
- |
(367,726) |
Net Income/(expenditure) and net |
|||
movementsin funds |
( 388,559) |
( 8,331) |
( 396,890) |
Reconciliation of funds |
|||
Total funds brought forward |
2,880,440 |
69,809 |
2,950,249 |
Total funds carried forward |
2,491,881 |
61,478 |
2,553,359 |
£ |
|
|---|---|
AliveAnimal AntiksBrainwaveBritish Epilepsy AssociationBuilding CirclesCalvert KielderCarers UKChild Autism UKChildren’s Hospice South WestConcern WorlwideCrisisDaisy's DreamDesignabilityDitch the LabelExe AccessFairfield Farm TrustFeeding BristolForest of Avon TrustGlass DoorHot Line Meals Service (London)Hypo HoundsLucy Air Ambulancefor ChildrenMy Life My ChoiceNetwork Counselling & Training LtdNew Horizon Youth CentreNicodemusParkinsons UKRefugeRNIBRural Coffee CaravanSamaritansSave the RhinoSenseInternationalSt Andrew’s Children’s SocietySt Michael's HospiceThamesdown Hydrotherapy Pool AssociationThe Brendoncare FoundationThe Stars AppealThe Wessex Heritage TrustWamba Community TrustWiltshire Community FoundationWinston’s Wish |
4,0001,0003,0001,0001,0001,0003,0002,0003,0003,0004,0003,0005,0005,0001,0001,0002,0002,0004,0002,0002,0002,0002,0002,0001,0001,0001,0005,0001,0001,0003,6002,0002,0001,0002,0004,0002,0005,0001,0005,0001,0002,000 |
£93,600.00 |
|
Summary of grants. Disabled. Children. Medical. Care & Support. Overseas Support. Homeless. OthersNOOR WN— |
42,000.0042,000.009,000.0028,600.0042,000.008,000.0042,000.0093,600.00 |
Net Income |
£ |
805.00 |
805.00 |
592.03 |
592.03 |
1,593.57 |
1,593.57 |
0.00 |
||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
37,555 |
20,416 |
0 |
53,653 |
||||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
(337.73) |
(337.73) |
(3,073.86) |
(3,073.86) |
0.00 |
||||||||||||||||||||
Cost |
(Proceeds) |
£ |
37,862.38 |
37,862.38 |
43,823.29(22,669.50) |
21,153.79 |
(27,000.00) |
(27,000.00) |
56,326.05 |
56,326.05 |
||||||||||||||||||
Book Value |
£ |
37,862.38 |
37,862.38 |
43,823.29(23,007.23) |
20,816.06 |
30,073.86(30,073.86) |
0.00 |
56,326.05 |
56,326.05 |
|||||||||||||||||||
Holding |
28,000.00 |
28,000.00 |
40,000.00(21,000.00) |
19,000.00 |
27,000.00(27,000.00) |
0.00 |
495.00000 |
495.00000 |
||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
3i Group |
5.75% Notes 3/12/2032 Gbp(Var) |
25/09/2020 Purchase |
03/12/2020 Interest - paid net |
Aviva |
6.125%-VAR Perpetual GBP1000008/12/2020 Purchase16/03/2021 Redemption of stock |
16/03/2021 Interest - paid net |
Aviva |
5.90210%-FRN Sub Perp Gbp(Var) Regs27/07/2020 Redemption of stock |
27/07/2020 Interest- paid net |
Barings Umbrella Fd Plc |
Emg Mkts Debt Bld Tot Rtn Tr A GBP Dis |
24/02/2021 Purchase |
Net Income |
Net Income |
£ |
1,346.99 |
1,346.99 |
3,123.75 |
3,123.75 |
1,755.29 |
2,493.98 |
4,249.27 |
||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
0 |
0 |
157,229 |
||||||||||||||||||||||||||||
Profit |
(Loss) |
E |
(80.31) |
(80.31) |
(7,242.68) |
(7,242.68) |
0.00 |
||||||||||||||||||||||||||
Cost |
(Proceeds)£ |
(46,735.90) |
(46,735.90) |
(51,000.00) |
(51,000.00) |
11,187.13 |
(32.25)5,697.22 |
16,852.10 |
|||||||||||||||||||||||||
BookValue |
£ |
46,816.21 |
(46,816.21) |
0.00 |
58,242.68 |
(58,242.68) |
0.00 |
137,106.65 |
11,187.13 |
(32.25)5,697.22 |
153,958.75 |
||||||||||||||||||||||
Holding |
37,000.00 |
(37,000.00) |
0.00 |
51,000.00 |
(51,000.00) |
0.00 |
79,563.69800 |
6,396.00000 |
3,360.00000 |
89,319.69800 |
|||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
Bk Of Scotland |
7.281% Fxd/fltg Perpetual GBP |
31/05/2020Interest - paid net18/11/2020 Sale |
Bupa Finance |
6.125%-VAR Sub Gtd Bds Perp Gbp(Var) |
16/09/2020 Redemption of stock |
16/09/2020Interest - paid net |
Capita Financial Managers |
Trojan Income S$ Inc |
12/06/2020 Purchase |
30/09/2020 Dividend - paid gross30/09/2020 Equalisation payment |
03/11/2020 Purchase |
31/03/2021 Dividend - paid gross |
Net Income |
Net Income |
Net Income |
£ |
320.05 |
165.53 |
485.58 |
0.00 |
994.56 |
994.56 |
1,566.81 |
1,566.81 |
994.80 |
994.80 |
994.80 |
4,550.97 |
||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
87,084 |
27,678 |
99,812 |
||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
1,823.22 |
900.26 |
2,723.48 |
0.00 |
0.00 |
||||||||||||||||||||||||||||
Cost |
(Proceeds)£ |
(14,886.89) |
(37.57)(8,120.00) |
(23,044.46) |
27,540.20 |
27,540.20 |
11,606.42 |
4,903.60 |
16,510.02 |
||||||||||||||||||||||||||
Book Value |
£ |
96,202.19(13,063.67) |
(37.57)(7,219.74) |
75,881.21 |
27,540.20 |
27,540.20 |
81,337.75 |
11,606.42 |
4,903.60 |
97,847.77 |
|||||||||||||||||||||||||
Holding |
38,624.71000(5,245.00000) |
(2,900.00000) |
30,479.71000 |
115.00 |
115.00 |
13,000 |
2,540 |
1,040 |
16,580 |
||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended 5th April 2021 |
Capita Finl Mngrs |
Trojan S Inc Nav25/09/2020 Sale30/09/2020 Dividend - paid gross30/09/2020 Equalisation payment24/02/2021 Sale31/03/2021 Dividend - paid gross |
Edgewood L Select Fund |
US Select Growth | D Inc (GBP) |
05/11/2020 Purchase |
Edinburgh Investment Trustplc |
25p ordinary shares |
07/04/2020 Purchase |
29/05/2020 Dividend- paid gross |
12/06/2020 Purchase |
31/07/2020 Dividend - paid gross |
27/11/2020 Dividend- paid gross |
26/02/2021 Dividend - paid gross |
Net Income |
Net Income |
£ |
997.33 |
997.33 |
997.33 |
1,136.56 |
4,128.55 |
1,652.69 |
906.87 |
907.36 |
917.95 |
4,384.87 |
734.90 |
768.86 |
176.47 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
68,194 |
160,848 |
|||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
0.00 |
|||||||||||||||||||
Cost |
(Proceeds) |
£ |
1,199.29 |
1,199.29 |
4,943.51 |
(21.05) |
4,922.46 |
46,000.64 |
26,805.24 |
(124.16) |
|||||||||||||
Book Value |
£ |
68,064.27 |
1,199.29 |
69,263.56 |
144,128.20 |
4,943.51 |
(21.05) |
149,050.66 |
52,874.83 |
46,000.64 |
26,805.24 |
(124.16) |
|||||||||||
Holding |
55,390 |
1,438 |
56,828 |
68,288.30000 |
2,352.00000 |
70,640.30000 |
31,980.00000 |
24,160.00000 |
13,860.00000 |
Net Income |
Net Income |
£ |
668.07 |
2,348.30 |
996.76 |
996.76 |
996.76 |
996.76 |
918.07 |
2,911.59 |
0.00 |
|||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
117,344 |
53,615 |
59,219 |
|||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
2,794.64 |
2,794.64 |
0.00 |
1,309.25 |
1,309.25 |
|||||||||||||||||||||||||||||
Cost |
(Proceeds) |
& |
(164.93)(27,371.40) |
45,145.39 |
33,060.20 |
28,892.73 |
61,952.93 |
42,017.94(625.82)(665.43)(667.35)(738.19)(12,205.32) |
(2,884.17) |
|||||||||||||||||||||||||||
Book Value |
£ |
(164.93)(24,576.76) |
100,814.86 |
33,060.20 |
28,892.73 |
61,952.93 |
52,912.5312,017.94(625.82)(665.43)(667.35)(738.19)(10,896.07) |
51,337.61 |
||||||||||||||||||||||||||||
Holding |
(13,720.00000) |
56,280.00000 |
28,235 |
24,226 |
52,461 |
53,040.00000 |
13,100.00000 |
(11,580.00000) |
54,560.00000 |
|||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year endedSth April 2021 |
Fil Investment Services(Uk)limited |
Global Dividend W Inc Nav |
18/01/2021 Dividend - paid gross18/01/2021 Equalisation payment24/02/2021 Sale |
GcpInfrastructure Investments Ltd |
Ordinary GBPO.01 |
24/07/2020 Purchase |
29/07/2020 Purchase28/08/2020 Ord Stock Div - Cash |
07/12/2020 Ord Stock- Cash |
09/03/2021 Ord Stock Div - Cash |
Gemcap Investment FundsIreland Plc |
Ahfm Defined Returns | GBP Dis |
07/04/2020 Purchase |
14/05/2020 Capital repayment |
13/08/2020 Capital repayment |
13/11/2020 Capital repayment |
15/02/2021 Capital repayment24/02/2021 Sale |
Net Income |
Net Income |
£ |
1,156.25 |
1,156.25 |
0.00 |
963.28 |
998.90 |
941.20 |
992.57 |
3,895.95 |
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
40,960 |
82,968 |
0 |
|||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
2,470.64 |
2,470.64 |
0.00 |
||||||||||||||||||||
Cost |
(Proceeds) |
£ |
0.00 |
83,188.62(17,280.48) |
65,908.14 |
(85,466.09) |
(85,466.09) |
|||||||||||||||||||
Book Value |
£ |
38,564.57 |
38,564.57 |
83,188.62(14,809.84) |
68,378.78 |
85,466.09 |
(85,466.09) |
0.00 |
||||||||||||||||||
Holding |
37,000.00 |
37,000.00 |
4,988(888) |
4,100 |
147,200.00000 |
(147,200.00000) |
0.00000 |
|||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
Goldman Sachs GroupInc |
3.125% Snr Emtn 25/07/2029 Gbp1000'f-760 |
25/07/2020Interest - paid net |
Harbourvest Global Private Equity |
Ordinary Red a |
28/08/2020 Purchase24/02/2021 Sale |
Henderson Global Investors |
Preference & Bd | Inc Nav |
29/05/2020 Dividend- paid gross |
28/08/2020 Dividend- paid gross |
30/11/2020 Dividend - paid gross |
26/02/2021 Dividend- paid gross |
19/03/2021 Conversion out of SEDOL |
Conversion into Henderson Investment Fixed Interest Monthly Income Iq Gbp Inc |
Net Income |
Net Income |
£ |
0.00 |
697.77 |
697.77 |
446.11 |
446.11 |
430.36 |
430.36 |
547.73 |
372.13 |
372.13 |
535.51 |
535.51 |
145.22 |
145.22 |
762.41 |
3,937.24 |
1,291.39 |
1,291.39 |
||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
87,304 |
72,699 |
0 |
|||||||||||||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
1,204.29 |
686.71 |
1,891.00 |
4,770.14 |
4,770.14 |
||||||||||||||||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
85,466.09 |
85,466.09 |
(13,226.00) |
(5,971.32) |
(19,197.32) |
(59,552.94) |
(59,552.94) |
|||||||||||||||||||||||||||||||||||||
Book Value |
£ |
85,466.09 |
85,466.09 |
85,388.16(12,021.71) |
(5,284.61) |
68,081.84 |
54,782.80 |
(54,782.80) |
0.00 |
|||||||||||||||||||||||||||||||||||||
Holding |
147,200.00000 |
147,200.00000 |
55,260 |
(7,780) |
(3,420) |
44,060 |
35,972 |
(35,972gle] |
||||||||||||||||||||||||||||||||||||||
| Inc Nav |
||||||||||||||||||||||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended 5th April 2021 |
Henderson Investment Funds Ltd |
Fixed Interest Monthly IncomeIq Gbp Inc |
19/03/2021 Conversionin |
From conversion of Henderson Global Inv Preference & Bd |
Hicl Infrastructure Plc |
Ordinary GBP0.000126/06/2020 Sale |
30/06/2020 Dividend - paid gross |
30/06/2020 Dividend - paid gross |
30/09/2020 Dividend - paid gross |
30/09/2020 Dividend- paid gross03/11/2020 Sale |
31/12/2020 Dividend - paid gross |
31/12/2020 Dividend - paid gross |
31/03/2021 Dividend - paid gross |
31/03/2021 Dividend - paid gross |
International Public Prtnshp Ltd |
Ordinary GBP0.0001 |
19/06/2020 Ord Stock Div - Cash |
24/07/2020 Sale |
Net Income |
Net Income |
£ |
143.02 |
143.02 |
778.62 |
778.62 |
736.53 |
736.53 |
736.53 |
673.40 |
2,925.08 |
0.00 |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
85,166 |
110,471 |
0 |
||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
8,796.45 |
8,796.45 |
(4,855.84) |
(4,855.84) |
||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
53,856.80 |
(243.38)18,135.04 |
71,748.46 |
(22,596.53) |
(22,596.53) |
(75,966.10) |
(75,966.10) |
||||||||||||||||||||||
Book Value |
£ |
53,856.80 |
(243.38)18,135.04 |
71,748.46 |
72,678.01 |
(13,800.08) |
58,877.93 |
80,821.94(80,821.94) |
0.00 |
||||||||||||||||||||||
Holding |
92,000.00000 |
25,600.00000 |
117,600.00000 |
105,219.24700 |
(19,979.00000) |
85,240.24700 |
92,360.000(92,360.000) |
0.000 |
|||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended 5th April 2021 |
Jpmorgan Asset ManagementUK Ltd |
Emerging Markets Income C Net Inc Nav |
02/09/2020 Purchase |
29/01/2021 Dividend - paid gross29/01/2021 Equalisation payment26/02/2021 Purchase |
Jpmorgan FundsLtd |
US Equity Inc K GBP Net Inc Unhdg |
30/04/2020 Dividend- paid gross |
31/07/2020 Dividend - paid gross |
30/10/2020 Dividend- paid gross04/11/2020 Sale |
29/01/2021 Dividend- paid gross |
Jupiter Unit Trust Managers |
Japan IncomeInstl Hgd Inc23/04/2020 Sale |
Net Income |
Net Income |
£ |
1,380.08 |
2,025.33 |
1,601.46 |
1,601.46 |
1,601.46 |
3,202.92 |
68.77 |
68.77 |
158.13 |
158.13 |
279.01 |
279.01 |
200.86 |
706.77 |
||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
128,312 |
0 |
48,777 |
|||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
(2,881.78) |
(2,881.78) |
0.00 |
||||||||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
102,819.10 |
(54,283.10) |
(54,283.10) |
14,648.73 |
14,648.73 |
|||||||||||||||||||||||||||||
BookValue |
£ |
102,819.10 |
57,164.88 |
(57,164.88) |
0.00 |
33,783.62 |
14,648.73 |
48,432.35 |
||||||||||||||||||||||||||||
Holding |
113,400.00000 |
42,000.00 |
(42,000.00) |
0.00 |
28,740.00000 |
13,240.00000 |
41,980.00000 |
|||||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
Jupiter Unit Trust Managers |
Japan Income Z GBPDis |
31/03/2021 Dividend- paid gross |
Lloyds Bank Pic |
7.625% Mtn 22/04/2025 GBP1000 |
22/04/2020 Interest - paid net |
22/10/2020Interest - paid net18/11/2020 Sale |
Maitland Institutional Services Ltd |
Mi Chelverton Uk Equity Income B ShsDis |
29/05/2020 Dividend - paid gross |
28/08/2020 Dividend- paid gross |
30/11/2020 Dividend - paid gross |
24/02/2021 Purchase |
26/02/2021 Dividend - paid gross |
Net Income |
Net Income |
£ |
525.88 |
525.88 |
525.88 |
525.88 |
3,189.77 |
3,189.77 |
1,877.11 |
1,877.11 |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value05/04/2021£ |
0 |
75,191 |
0 |
||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
2,185.614,827.21 |
7,012.82 |
0.00 |
(5,099.37)(254.87) |
(1,188.66)(801.61)(4,456.22) |
(11,800.73) |
|||||||||||||||||||||
Cost |
(Proceeds) |
£ |
(16,962.18)(51,549.71) |
(68,511.89) |
0.00 |
3,075.74(36,041.87)(1,770.00) |
(7,731.16)(4,733.04)(26,311.44) |
(73,511.77) |
|||||||||||||||||||||
BookValue |
£ |
61,499.07 |
(14,776.57)(46,722.50) |
0.00 |
76,660.00 |
76,660.00 |
85,312.503,075.74(41,141.24)(2,024.87) |
(8,919.82)(5,534.65)(30,767.66 |
0.00 |
||||||||||||||||||||
Holding |
58,600.00000 |
(14,080.00000)(44,520.00000) |
0.00000 |
91,540.26000 |
91,540.26000 |
8,125387(3,962)(195) |
(859)(533)(2,963) |
||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
Maitland Institutional Services Ltd |
Mi Somerset Emg Mkts Divd Gwth A ShsDis |
29/05/2020 Dividend- paid gross |
12/06/2020 Sale02/09/2020 Sale |
Mayfair Capital Investment Mgm Ltd |
The Prop Inc Tst For Charities GBP Inc |
05/04/2021 Interest - paid gross |
NbPrivate Equity Partners Limited |
Class'a'ord Shs07/04/2020 Purchase31/07/2020 Sale07/08/2020 Sale |
ross14/08/2020 Sale19/08/2020 Sale19/08/2020 Sale |
Net Income |
Net Income |
Net Income |
£ |
838.50 |
838.50 |
351.00 |
351.00 |
351.00 |
351.00 |
370.50 |
1,911.00 |
862.50 |
862.50 |
465.30 |
465.30 |
1,253.28 |
1,253.28 |
1,197.54 |
1,197.54 |
1,193.70 |
4,109.82 |
||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
51,090 |
32,621 |
131,436 |
||||||||||||||||||||||||||||||||||||||||
Profit |
(Loss) |
& |
0.00 |
0.00 |
0.00 |
||||||||||||||||||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
0.00 |
0.00 |
0.00 |
||||||||||||||||||||||||||||||||||||||||
BookValue |
£ |
55,731.00 |
55,731.00 |
29,592.43 |
29,592.43 |
113,829.43 |
113,829.43 |
||||||||||||||||||||||||||||||||||||||
Holding |
19,500 |
19,500 |
30,000.00 |
30,000.00 |
Multi Cap Inc Instl B Dis on 27/11/2020 |
60,000.00000 |
60,000.00000 |
||||||||||||||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended 5th April 2021 |
North American IncomeTst (The) Plc |
Ordinary GBP0.05 |
05/06/2020 Dividend- paid gross |
07/08/2020 Dividend- paid gross |
30/10/2020 Dividend- paid gross |
26/02/2021 Dividend- paid gross |
Places For People Treasury Plc |
2.875% Mtn 17/08/2026 GBP100000 |
17/08/2020 Interest - paid net |
Premier Portfolio Managers |
Premier Miton Uk MIti Cap Inc B Inst! In |
Changed from Link Fund Solutions Ltd Cf Miton UK |
30/04/2020 Dividend - paid gross |
31/07/2020 Dividend- paid gross |
31/10/2020 Dividend- paid gross |
31/01/2021 Dividend- paid gross |
Net Income |
Net Income |
£ |
0.00 |
854.00 |
854.00 |
826.00 |
826.00 |
896.00 |
896.00 |
910.00 |
3,486.00 |
2,125.01 |
2,125.01 |
2,252.61 |
4,377.62 |
||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value05/04/2021 |
£ |
88,534 |
140,364 |
140,669 |
|||||||||||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
0.00 |
0.00 |
0.00 |
||||||||||||||||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
85,484.70 |
85,484.70 |
0.00 |
9,018.43 |
9,018.43 |
||||||||||||||||||||||||||||||||||||
Book Value |
£ |
85,484.70 |
85,484.70 |
140,413.68 |
140,413.68 |
119,521.17 |
9,018.43 |
128,539.60 |
|||||||||||||||||||||||||||||||||||
Holding |
63,000.00000 |
63,000.00000 |
140,000.00000 |
140,000.00000 |
25,540.00000 |
2,040.00000 |
27,580.00000 |
||||||||||||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended 5th April 2021 |
Rathbone Unit Trust Management |
Global Sustainability S GBP Dis |
09/12/2020 Purchase |
Rathbone Unit Trust ManagementHigh Quality Bond S Dis |
30/06/2020 Dividend- paid gross |
30/09/2020 Dividend- paid gross |
31/12/2020 Dividend - paid gross |
31/03/2021 Dividend - paid gross |
River & Mercantile Funds Icve |
UK Equity Income B Inc |
31/05/2020 Dividend - paid gross |
03/11/2020 Purchase |
30/11/2020 Dividend - paid gross |
Net Income |
Net Income |
£ |
1,683.51 |
1,683.51 |
1,431.62 |
3,115.13 |
1,178.75 |
1,178.75 |
1,178.75 |
1,178.75 |
1,178.75 |
1,178.75 |
1,178.75 |
4,715.00 |
473.91 |
473.91 |
422.04 |
388.14 |
388.14 |
368.51 |
1,652.60 |
||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
115,912 |
78,458 |
135,456 |
||||||||||||||||||||||||||||||||||||||||||||
Profit |
(Loss) |
£ |
5,458.29 |
5,458.29 |
0.00 |
2,567.06 |
2,567.06 |
||||||||||||||||||||||||||||||||||||||||||
Cost |
(Proceeds) |
£ |
(24,433.92) |
13,314.40 |
(11,119.52) |
14,971.54 |
14,971.54 |
8,904.00 |
(6,428.16) |
2,475.84 |
|||||||||||||||||||||||||||||||||||||||
Book Value |
£ |
82,128.85 |
(18,975.63) |
13,314.40 |
76,467.62 |
67,712.08 |
14,971.54 |
82,683.62 |
66,773.51 |
8,904.00 |
(3,861.10) |
71,816.41 |
|||||||||||||||||||||||||||||||||||||
Holding |
166,199.93000(38,400.00000) |
17,000.00000 |
144,799.93000 |
60,889 |
14,551 |
75,440 |
450.00000 |
40.00000 |
(25.00000) |
465.00000 |
Page 26 |
||||||||||||||||||||||||||||||||||||||
The de Brye Charitable Trust |
Schedule of Investments and Income |
Year ended5th April 2021 |
Schroder Unit Trusts |
Asian IncomeL Inc |
12/06/2020 Sale15/09/2020 Dividend- paid gross |
24/02/2021 Purchase15/03/2021 Dividend - paid gross |
Sequoia Economic Infrast Inc Fd Ltd |
No Par Value |
07/04/2020 Purchase22/05/2020 Dividend - paid gross |
28/08/2020 Ord Stock Div - Cash |
27/11/2020 Ord Stock Div - Cash |
05/03/2021 Ord Stock Div - Cash |
Ssga Spdr Etfs Europe| Pic |
S&p 500 GBP |
07/04/2020 Purchase |
30/06/2020 Dividend - paid gross |
29/09/2020 Dividend - paid gross03/11/2020 Sale |
31/12/2020 Dividend - paid gross |
30/03/2021 Dividend - paid gross |
Net Income |
Net Income |
Net Income |
£ |
99.89 |
314.08 |
325.14 |
739.11 |
27.17 |
27.17 |
2,385.00 |
2,385.00 |
87,216.36 |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Value |
05/04/2021 |
£ |
63,023 |
54,810 |
38,817 |
2,830,608 |
|||||||||||
Profit |
(Loss) |
£ |
0.00 |
0.00 |
0.00 |
10,382.55 |
|||||||||||
Cost |
(Proceeds) |
£ |
54,934.03 |
(236.97) |
54,697.06 |
56,412.58 |
56,412.58 |
0.00 |
185,483.02 |
||||||||
Book Value |
£ |
54,934.03 |
(236.97) |
54,697.06 |
56,412.58 |
56,412.58 |
43,993.97 |
43,993.97 |
2,545,259.88 |
||||||||
Holding |
21,820.00000 |
21,820.00000 |
35,000.00 |
35,000.00 |
36,000.00 |
36,000.00 |