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

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