| Note | Unrestricted | Restricted | Total | Funds | |
|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | ||
| INCOME | |||||
| Donations and Legacies |
2(a) | 44,799 | 3,593 | 48,392 | 52,081 |
| Investments | 2(b) | 9,313 | 17 | 9,330 | 13,645 |
| Other | 2(c) | 11,752 | 11,752 | 10,372 | |
| TOTAL INCOME | 65,864 | 3,610 | 69,474 | 76,098 | |
| EXPENDITURE | |||||
| Charitable Activities |
3(a) | 96,138 | (12) | 96,126 | 126,245 |
| TOTAL EXPENDITURE | 96,138 | (12) | 96,126 | 126,245 | |
| Net Gains/(Losses) on Investments |
6,991 | 6,991 | 58,440 | ||
| NET INCOME/(EXPENDITURE) | (23,283) | 3,622 | (19,661) | 8,293 | |
| TRANSFERS BETWEEN FUNDS | |||||
| NET MOVEMENT IN FUNDS | (23,283) | 3,622 | (19,661) | 8,293 | |
| RECONCILIATION OF FUNDS: |
|||||
| TOTAL FUNDS BROUGHT FORWARD | 1,577,684 | 2,118 | 1,579,802 | 1,571,509 | |
| TOTAL FUNDS CARRIED FORWARD | 1,554,401 | 5,740 | 1,560,141 | 1,579,802 |
| AS AT 31STDECEMBER 2020 | |||
|---|---|---|---|
| Notes | 2020 | 2019 | |
| FIXEDASSETS | |||
| Tangible Assets | 1,043,254 | 1,043,393 | |
| Investments | 499,115 | 520,361 | |
| TOTAL FIXEDASSETS | 1,542,368 | 1,563,754 | |
| CURRENT ASSETS | |||
| Debtors | 2,374 | 1,634 | |
| Cash at bank and in hand | 18,680 | 16,814 | |
| TOTAL CURRENT ASSETS | 21,053 | 18,448 | |
| LIABILITIES | |||
| Creditors: Amounts falling due within one year |
3,280 | 2,400 | |
| 3,280 | 2,400 | ||
| NET CURRENT ASSETS | 17,773 | 16,048 | |
| TOTAL ASSETSLESSCURRENT LIABILTIES | 1,560, 141 | 1,579,802 | |
| THE FUND OF THE CHARITY: | |||
| Restricted income funds | 5,740 | 2,118 | |
| Unrestricted funds |
1,554,401 | 1,577,684 | |
| TOTAL CHARITY FUNDS | 1,560, 141 | 1,579,802 |
| Unrestricted | Restricted | Total | Funds | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | |||
| Note | ||||||
| (a) | Charitable Activities |
|||||
| Kwa Mkono Polio Hostel | 8,170 | 8,170 | 4,060 | |||
| Community ofSt Mary CMM Masasi |
3,935 | 3,935 | 3,831 | |||
| StAugustine's Hospital Tanzania |
3,440 | 3,440 | 29,478 | |||
| Property Preservation |
5,269 | 5,269 | 7,447 | |||
| Housekeeping and Household |
||||||
| Expenses | 43,049 | 43,049 | 42,151 | |||
| Garden Maintenance | 980 | 980 | 1,249 | |||
| Rent, Rates, Council | Taxes | 1,619 | 1,619 | 1,557 | ||
| Lighting and Heating |
6,446 | 6,446 | 4,421 | |||
| Travelling and Motor Expenses |
1,840 | 1,840 | 1,792 | |||
| Habits and Clothing | 421 | 421 | 581 | |||
| Sacristy Requisites | 213 | 213 | 119 | |||
| Medical Expenses | 1,210 | 1,210 | 7,351 | |||
| Funeral and memorial costs |
||||||
| Alms and Donations | 1,928 | 1,928 | 3,559 | |||
| Insurance | 1,634 | 1,634 | 2,090 | |||
| Governance Costs |
3(b) | 15,984 | 15,972 | 16,559 | ||
| TOTAL EXPENDITURE | 696,138 | K(12) | f96,126 | 6126,245 | ||
| (b) | Governance Costs |
|||||
| Postage, Stationery | and Telephone | 2,600 | 2,600 | 2,670 | ||
| Accountancy Fees |
2,400 | 2,400 | 2,400 | |||
| Professional Fees |
4,207 | 4,207 | 4,206 | |||
| Social Security Contributions | 4,824 | 4,824 | 5,128 | |||
| Pension Costs | 1,520 | 1,520 | 1,461 | |||
| Other Expenses | 175 | 175 | 220 | |||
| Miscellaneous | 119 | (12) | 107 | 288 | ||
| Depreciation | 139 | 139 | 186 | |||
| 15,984 | (12) | 15,972 | 16,559 |
| ETS | ||||
|---|---|---|---|---|
| Motor | Freehold | |||
| Vehicles | ~Pro erg | Total | ||
| Cost | B/fwd | 9,106 | 1,042,837 | 1,051,943 |
| Additions | ||||
| C/fwd | 9,106 | 1,042,837 | 1,05],943 | |
| ~De reciation | B/fwd | 8,550 | 7,788 | |
| Charge for the year | 139 | 139 | ||
| C/fwd | 8,689 | 8,689 | ||
| NBV | At 31/12/2019 | 556 | 1,042,837 | 1,043,393 |
| At 31/12/2020 | 417 | 1,042,837 | 1,043,254 |
| 22 Buckingham | Road | I Seafields |
|---|---|---|
| Shoreham-by-Sea | Shoreham-by-sea | |
| West Sussex | West Sussex |
| Summary | uoted Investments | ||||||
|---|---|---|---|---|---|---|---|
| Fixed | Equities | ||||||
| Interest | and | ||||||
| and Cash | Unit Trusts | Total | |||||
| Cost at 1st January 2020 | 190,666 | 254,218 | 444,884 | ||||
| Additions | at Cost | 49,739 | 110,066 | 159,805 | |||
| Disposals | at Cost | (91,905) | (75,502) | (167,407) | |||
| Movements | in Cash | (15,270) | (15,270) | ||||
| Cost at 31stDecember | 2020 | 133,230 | 288,782 | 422,012 | |||
| Unrealised | Gains/(Losses) | at 1stJanuary 2020 | 1,754 | 73,723 | 75,477 | ||
| Unrealised | Gains/(Losses) | Now Realised | (835) | (9,062) | (9,897) | ||
| Change in |
Unrealised | Gains/(Losses) | on | 2,883 | 8,640 | 11,523 | |
| Investments retained |
|||||||
| Unrealised | Gains/(Losses) | at 31stDecember 2020 | 3,802 | 73,301 | 77,103 | ||
| Market Value at 31st | December 2020 | f137,032 | f362,083 | 6499,115 |
| Market | ||||||
|---|---|---|---|---|---|---|
| (a) | Fixed Interest and Cash | Number | Cost | Value | ||
| Janus Henderson Strat BD 'I' |
8,200 | 10,987 | 12,193 | |||
| Royal London Corp BD | 23,000 | 23,851 | 25,691 | |||
| TwentyFour Dyn BDGross Inst (Inc) |
180 | 20,422 | 20,631 | |||
| Vonotobel 24 ABSRTN | 100 | 10,529 | 10,339 | |||
| Hermes GLB High Yield | 17,150 | 18,189 | 17,893 | |||
| Liontrust Strat Bond Mandate |
24,000 | 24,950 | 25,992 | |||
| Allianz Strategic Bond | 13,875 | 19,037 | 19,025 | |||
| 127,965 | 131,764 | |||||
| Market | ||||||
| Number | Cost | Value | ||||
| (b) | ~Euities | |||||
| Victrex Plc Ord GBP0.01 | 200 | 3,182 | 4,692 | |||
| Morgan Advanced Materials |
1,300 | 3,888 | 4,043 | |||
| Intermediate Cap Grp |
380 | 3,946 | 6,559 | |||
| Mondi Plc | 226 | 3,694 | 3,886 | |||
| Smiths Grp Ord | 250 | 3,842 | 3,761 | |||
| Bellway Plc Ord 12 1/2p | 120 | 2,886 | 3,546 | |||
| Hill &Smith | 280 | 3,891 | 3,948 | |||
| Just Grp | 3,800 | 4,832 | 2,656 | |||
| L&G Group 2.5p | 1,601 | 2,695 | 4,262 | |||
| Phoenix Grp Hdgs Ord | 799 | 4,675 | 5,598 | |||
| Prudential Plc Ord 5p |
241 | 3,122 | 3,246 | |||
| Moneysupermarket. corn |
Ord | GBP0.0002 | 1,150 | 1,780 | 2,997 | |
| Relx Ord | 250 | 4,108 | 4,481 | |||
| BHP Group Plc | 245 | 3,899 | 4,716 | |||
| Glaxo Smithkline 25p Ord |
250 | 3,835 | 3,355 | |||
| Ashtead Grp Plc | 240 | 3,743 | 8,25] | |||
| Intercontl Hotels GRP ORD |
80 | 3,704 | 3,752 | |||
| Euromoney Inst Inv ORD |
285 | 3,544 | 3,038 | |||
| National Grid ORD |
445 | 3,809 | 3,849 | |||
| Bayer AG NPV | 85 | 4,917 | 3,664 | |||
| Polar Capital Technology | Trust pic | 400 | 6,547 | 9,220 | ||
| Novartis AG CHF0.50 Regd | 85 | 5,873 | 5,884 | |||
| Acciona SA EURI | 110 | 9,696 | 11,492 | |||
| Danone | 111 | 5,63S | 5,342 | |||
| Kao Corp | 95 | 5,643 | 5,365 | |||
| Electronic Arts Inc Common | Stock | 72 | 6,487 | 7,563 | ||
| Alibaba Group Holding | Limited | 42 | 8,733 | 7,150 | ||
| Harbourvest Global Private Equity Limited |
836 | 14,482 | 16,269 | |||
| Rightmove Ord |
875 | 4,925 | 5,695 | |||
| 142,015 | 158,280 |
| Holdings at 31stDecemb |
er 2 | 020 (Continued) | ||||||
|---|---|---|---|---|---|---|---|---|
| Market | ||||||||
| (c) Unit Trusts | Number | Cost | Value | |||||
| HG Capital Trust Plc | Ord | 0,25p | 1,800 | 1,541 | 5,490 | |||
| Schroder Income FD | Ret | 17,431 | 8,451 | 10,692 | ||||
| Legg Mason US Sml | Cos | 'A' | 3,300 | 3,044 | 7,742 | |||
| First State Stewart GBLEmrg Mkts | 3,265 | 8,627 | 13,807 | |||||
| Vanguard GBL Sml Cap Idx |
33 | 5,955 | 9,883 | |||||
| Fidelity IDXUS 'P' Inst | 11,400 | 13,613 | 27,114 | |||||
| Pantheon Intl Ord |
280 | 5,019 | 7,014 | |||||
| Impax Environ Mkts | 2,000 | 5,799 | 8,450 | |||||
| CF Miton US Opps | 4,000 | 8,993 | 12,507 | |||||
| Vanguard Global Corporate Bond Index Fund |
130 | 14,986 | 15,029 | |||||
| 31 Infrastructure LD |
ORD | NPV | 2,925 | 7,616 | 9,009 | |||
| INTL Public Partner | Ord | GBP0.0001 | 15,140 | 18,322 | 25,768 | |||
| Lazard GBLLstd Infr | 6,000 | 8,303 | 9,501 | |||||
| Ishares Physical Gold | Etc | 960 | 25,480 | 25,997 | ||||
| Grainger ORD | 2,900 | 7,569 | 8,224 | |||||
| Segro Ord 10p | 800 | 3,452 | 7,581 | |||||
| 146,770 | 203,808 | |||||||
| Portfolio Total | f416,750 | f493,S52 | ||||||
| These holdings represent |
more than 5/o ofthe Portfolio value. | |||||||
| Disposals ofInvestments | During the Year | |||||||
| Disposal | Gain/ | |||||||
| Number | Cost | Proceeds | ~Loss | |||||
| ~Kuities | ||||||||
| Lloyds BKG Grp Plc | Ord | 7,500 | 5,364 | 2,272 | (3,092) | |||
| Reckitt Benckiser | 60 | 3,990 | 4,500 | 510 | ||||
| Auto Trader | 919 | 3,691 | 4,791 | 1,100 | ||||
| Lancashire Holdings |
Ltd Com SHS | 720 | 5,159 | 4,160 | (999) | |||
| Smurfit Kappa GRP | ORD | 165 | 3,830 | 4,337 | 507 | |||
| Fresensius Med Care |
NPV | 90 | 4,937 | 5,879 | 942 | |||
| Polar Capital Technology | Trust pic | 400 | 6,547 | 8,342 | 1,795 | |||
| 33,518 | 34,281 | 763 |
| osals ofInvestments Dur |
ing the Year (Co | nt...) | |||
|---|---|---|---|---|---|
| Disposal | Gain/ | ||||
| Unit Trusts | Number | Cost | Proceeds | ~Loss | |
| DBX-Trk JPX-Nikkei 400 | 985 | 8,034 | 10,791 | 2,757 | |
| UBSFTSERafi Dec | 147 | 14,674 | 16,263 | 1,589 | |
| Johcm Jap HGD | 783 | 2,060 | 1,678 | (382) | |
| JP Morgan Euro Dyn | 5,400 | 5,422 | 4,444 | (978) | |
| Premier Defensive Gwth 'C' Inst |
3,250 | 3,782 | 3,640 | (142) | |
| Old Mutual Gold and Silver |
640 | 8,012 | 11,115 | 3,103 | |
| 41,984 | 47,931 | 5,947 | |||
| Fixed Interest and Cash | |||||
| Atemis Strat BD 'MI' Inst | (Inc) | 15,000 | 8,056 | 8,606 | 550 |
| Muzinich GBLTactical Crd | 190 | 19,260 | 19,125 | (135) | |
| Man GLG Strat | 34,303 | 38,457 | 35,294 | (3,163) | |
| UK (GOVT OF)0.75%I/L GILT | 13,675 | 26,132 | 27,535 | 1,403 | |
| 91,905 | 90,560 | (1,345) | |||
| Actual net realised gain over cost | 5,365 | ||||
| Net unrealised gain at 1stJanuary 2020 |
(9,897) | ||||
| Net increase in unrealised |
value at 31stDecember 2020 | 11,523 | |||
| Net Gains on Investments | 6,991 | ||||
| BTORS | |||||
| 2020 | 2019 | ||||
| r Debtors and Prepayments | 2,374 | 1,634 | |||
| EDITORS | |||||
| 2020 | 2019 | ||||
| ruals | 3,280 | 2,400 | |||
| 3,280 | 2,400 |
| St~ara | Kwa Mkooo | ||
|---|---|---|---|
| CMM Masasi | Polio Hostel | Total | |
| Balance at 1stJanuary 2020 | 208 | 1,910 | 2,118 |
| Interest Received | 17 | 17 | |
| Donations Received &Other Income | |||
| Donations | 1,906 | 1,687 | 3,593 |
| Refunds | 12 | 12 | |
| Balance at 31stDecember 2020 | 2,131 | 3,609 | 5,740 |