THE BASICS TRUST
Brothers and Sisters in Christ's Service
Registered Scottish Charity No: SC026791
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 31st MARCH 2025

Page 2

Reference and Administration Details
Charity Name:
ThL' BASICS Trusl
Charity Registration Number: SC02679I
Charity's principlll AddrL¥SY:
The Open Door
?8 Easi Mdin Street
Uphall
Wcst Lothian
LH52 6HY
Names ot. the charity trui*tee% i)ii ilafe. IFI. di)iJri>i'al i)fTrustee5' Annual Report
Ollice-bearers
Chdirperson:
TrLaiifLr:
Independenl Lxaminer-
Bankers
Bank of Scotland
54-55 The Centre,
Living)ston.
West LA>ihian.
E1154 6NB
Barclay8 Bank
LeiLester
LE87 2BB

Trustees, Annual Report for the Year Ended 31st March 2025
Structure, Governance and Management
Governing Document
The charity is administered in accordance with the terms of the Declaration of Trust dated 1.3th May
1997.
Recruitment and Appointment of TrustL'es
Trustees can be appointed as and when rLquired at meetings of the Trustees, with no fixed tern] of office.
Organisational Structure
The Truqtee% have responsibility for two areas of operation - the Open Door café and the BUSY Project
y()uth work organisation. The Trustees al.$0 have i-espon.sibilily for the Lipkeep and maintenance of ihe
propcrty i.e. tlic Opcn Door, at 28 East Main Street, Uphall, as this is owncd by the trust. Thc Trustccs
nicct Ihree to tour timcs pcr ycar.
The Opeii Door is managied by the Trustees through delegation to a Management Te<im who exercise
responsibility for runninby the day to day affairs of thc ()PLn Door. For the year under review. the Open
Door Managcmcnt Tcam compriscd six volunlccrs who roiitincly mel oncc a month. Onc mcmbcr ot" thc
m(inagement te(Im is also (I tI￿Slee.
Thc BUSY Projccl (lull titlc - the Broxburn, Uphall and Strathbrock Young Pcoplc's Project) is a youth
work orgFani%(Ition nin with the siipport of IoLdl Lhurches" Broxburn lind Uphall Purish Church, Uphall
South Pari81i CliurLh and King's Church West Lolhian, and in a8sociation with SU Scotland. The trustees
dLlcgFatc thc managLmcnt of thc youth work to a tcam consistingy of reprcscntativcs from thL participating
cliurchcs and froin SU Scotland. Currcntly this team includcs two trustccs. The BUSY managrcmcnt Icam
InLt six tiInes duriiig the year under rcview year to mdnagye the detail of activitiLs, Lommuiiications <ind
I IlldllLLS.
BUSY Project youth workers are employcd by the BA8IC,S Trust. One is an Associate Worker, through
SU Scotland's Associate Workei. programme. This arrangenient mean8 SIJ Scotland pr()vides support wilh
payroll, line managFeincnt and training for Ihc youth worker, and training for thc volunteers and trustee.8.
In addition SU Scotland providcs Ihc framcwork and proccsses for Child ProtLction, inLludingr thc vctting
of 8laff and volunlccrs througyh Dis¢l()sure Scotlaiid.
Page 4

Trustees, Annual Report Continued
Objectives and Activities
Charitable Purposes
The charitable purposes of BASICS Trust are:
* the advancement of the Christian Relig>ion in Scotland
improving the conditions of life for the inhabitants of Uphall, Broxburn and thc surrounding arcas,
througFh the provision of premises with a caring cnvironment, in the interests of social welfare, through
recreation and other leisure-time occupation.
* the ¢idvanLement of cducation of young people under the age of 21 years. in Uphall, Broxburn and ihe
surrounding ai'ea8, Wlth particular emphasis on the prevention of crime and anti-.social behaviour by Such
young pcoplc.
improving the conditions of lifc for young people under the agc of 21 in Uphall, Broxburn and the
surroundingF drei1S, in the interests of social welf4ire and to assist in their development to full maturity as
individuals. and as members ot"society .
such oth¢r purpose as will aid in achicving the abovc.
Page 5

Tru5tees' Annual Report Continued
Summary of Main Activities
The Open Door
TbL ()pen Door aillis tc) satisfy the purpose.8 of the Trust of improving conditions i)r life foi local people,
by prc)k'idiiig premi%e% with a welconiiiig, caring cnvironmeni. The aim iiiLliides improving ihe quality of
litc for cldLrly and vulnLr<iblL pei)plc in Uphall dnd Broxbiim, LSPLLially by mcctin&y need5 of lonLlincss
and SO¢idl isolatioii.
Th¢ Open Door is siludled at 28 East Main Slreet, Upliall. 11 is d community t:dcilily, open and available to
everyone rLgF(Irdless of agc, fillth or b(Ick￿oUnd. Duringy the d<ly, It is <lPLn for coffccs. tcas, bakcd goodsi
and lighi meal%. It is stalled entirely by volunteers.
Oulside of thcsL cafe huuT5 tlie prLmi5Ls are regularly USLd by loLal ￿0upS tor Ineelingb or CVLnts, (Ind by
the 13USY I)rvjLLi for youtli work.
ThL' suLcessfiil trading ol" the Opcn Door. along with donalion% from ciifc cust()mer8, coiitribulL% to Ihe
lunding> of ThL FIUSY Projcct.
The BLI.%Y Priiject
'I'he BIJSY I'rojeLt want.% to scc yuungr penple thrive, and have
Ii()pe, at th¥ iL'iiLrL of. a coinmullily ihdl values thL'In.
L3USY works with yvun¥ people in school and in tl)e
L'()mmunity. IIUSY aLlivitie4 providL' a nurturing eiivii'onment
iiihcrc all pre%eiil feel %ale aiid dr¢ encour¢?ged io t(IkL Part
h¥n ihcy feel comfortabli doing.%o.
I he BUSY Prujuct iilso works closLly with SU SLotlan(L
oncouraging young people to take p(lrt in wcekend and mid-
'eek camps by providing subsidised places along with BUSY
ILdders (it nominatcd cv¢nt.8. Thcsc cvcnls give young pcoplc a
siiperb holiday experience and provide a simple intruduLtion to
Ilie Cl￿1?>11an l&iilh.
B(JSY vouih wnrk az Uphall Suulh Churi.'h
Page 6

Trustees, Annual Report Continued
Achievements and Performance
I'he Open Door
Thc Open Door cafe conlinucd to operdte four days a w¢ck thToughoul the year, maintaining ILS regular,
Ic)yal clientele iiloii¥sidc a g()od nuniber of Ii¢w custome￿. The averagc numbLr ot" cu%toniers per WLLk
has remain¢d laiI'ly cnnstaiit, with the cafe appcalin¥ t() people lookingi for a Sdt¢, %OLldl %pace iii which to
sliarc ¢1 LUPP¢l and a convcrsation. Als(> with the cogt of living JnLrL￿1n￿I significantly for many pcoplc,
the Open Dooi. off¢rs lood aiid driIikb' at the lowest possible prices. Custoni¢rs are very iippreLi4itive of
tliis plclLL tu niLel with tlieii. frieiids ai)d to mdkc new acqu(Illltances.
Must days the number of volunteers on thc rota 18 three, which allows for thc b¢%i possible Se￿ICe and
givc.s volunteers a chance to chal wilh cuslomers alongside scrving th¢ir drinks.
Sale of &YLTerdl L￿reetIn￿ cards wilh a C'hri%tldn focu4 Lontinucd to bc an inipuildnt %erviLc uf outreacli to
Clii'i.8lians iii thc local cotnmlinity. all yedF round, bLIt cspccially ovei the 14astL'r nd Clirisltnas perio<Ls.
The cards arc buppli¢d by ilie Faith Missioii book%li()p iii I)un lerml ine nn a salc oi. rcturii l)dsis.
The jigsaw exchangy¢ hd% L()ntinued througlioul Ihe year wilh jig%<lW5 Still bcing a popul¢tr Pdstinie. The
inilialive raised £219 directly for Ihc. 13USY ProjeLt and conlinued to atlraLI <1 ¥ood number of rcpcat
cust()IllLPi.
For <7 sccond ycar. Christmas Afternooii TLa w(L4 pr()vidL'cl in the Opcn Door, cxLlusively for l()Lal
p¢nsioiiLrs. Tlii% cvcnt was fuiidcd by WLSt Luthidn Council's Pen.sioi)ers' Chri%tinu% bund and agaui
pri)vLd very popiilar. It allowcd IliL Op¢n Di￿r volunteers to serve sandwiLhLb, ¢(Ike%. mince pie8 and hot
drinks to a total of 50 IoLal pLnsionL'rb,
The BIISY PrnjLLt
The BIJSY Projcct has cmpl()yLd a y()uih wc)rker sincc 2005.
has bLLll ¢mployL'd in tliis rolc for
over ten ycars and sadly resigned Irom her post at the end of January year. She inoved on lo Ireclance
cominunily devel()PTnenl work for gallerie% aiid niu%Lums iii l.Minburgh, and will spend morc tiTne wilh
hLr faTnily. I ler ci'eativity and her talcnl lor nurturing the BUSY young people will bc mis.4ed.
worked part tim¢ alongysidc u small teum of key volunt¢¢rs and with supi?()rt froin th
ni'iii¢igyeiiiciit te<lm. Th¢se Volunt¢¢￿ (Ire now maintaiiiiiig BUSY activAliLs until a new youth workcr can
be appointed.
i)uih work team was supplemcnt¢d during the year by the additinn of a sessional youth worker,
who helped to lead Friday yoiith clubs froin October onwar(l%.
ib a studcnt, who will leave
BliSTr" grain at thc cnd of Api-il to take up iin inlcrnship, rclatcd to his coui'so of study. It is planncd to
bring in a new youth worker fur the start of the new school year in August 2025.
Page 7

Trustees, Annual Report Continued
Rcgular BUSY activities".
Activitl¢b which rdn thioughuut the yedr duritig school terni limLs consistcd of .
Thur8day Drop Tn at lunch time in Broxburn Acadcmy, offcring gdmes and snacks
the group 18
desigmed to help yoiing pLople socialise. Approximately 2() young people frorn all stagcs of secondary
school atlcnd cach week. They Say thcy enjoy the quiet area to hang out in at lunch iimcs.
* EllgagrL klibl¢ Siudy runniiigT weekly in the Opel) Door. This group allows yOLlI)g pLoplL lo LxplurL Llie
rLILvanLe ut"faith and the bible to thcir lives.
* Pclrticipation in RMPS Llasses in Broxburn Academy
* Friday Youth c.lub every week in Uph£?11 South C,hurc.h Hall, attracting lip to 30 young pcoplc, to play
LIL'Llriinic or board giime%. craft activities ELnd pool. Agiaiii the ¢nipliil%l% I￿ VLry IllULh un LnLouraging
youn& peoplc in thL dLvLJupiT)Lnl ul. social skills and hLalihy peer relalion%hips. New face.s liave joined
the yoiith cliib rcguilars tollowingi a clas%i'oom visit by the y()uth worker ti) KiTkhill Primary %chc)ol.
* An addilional mental he(Ilih gLlPPOrt grc)IlP Wcig nin in Br()xburn Acadcmy during ihe pcriod of tlic SQA
LX6Lins, opLn to iillyoiic sitting tlie.qc Cxrfims iii 2024.
IlesidenLi¢il events:
The BIJSY Project encnurnEed their y(Jung penple to participatL in rcsidcnlil< l Lvints run by SU SLolldiid.
lii .ILily 2()24, ¢1 groiiii ol" yc)iiiig pvvplL' ￿'￿[L LiikLIi loi a ddy Lrip iu MdgiiiludL cl￿1%11all Youih I'L%lival
t SU Scotlaiid's LcndriLk Muii.. 'I'liis will b¢ tolluw¢d up by a iainpiiigi trip there lor Lh¢ tull 5 clay% of the
fcslival in summer 21125.
In FL'bruJry 21)25, ¢1 group of sixtccn young people, along witli BUSY voluiitecr IcddLI's, &iltended a
weekeiid brellk at ￿ndrIck Miiir. m(￿Y ol. IhL%C wLrc <illLiiding ihLir fir4l weL'kend dway wilh BIJ8Y and
i-cspondLd VLry POSltivL'ly lo wurship sLs%ions and io bible based di%Lu%sion.
l)laccs al MagTnitude and at the other camps arc hcavily subsidised by tli¢ BUSY I)rojcct to allow BUSY
young peoplc tlic chancc to p)artiLIPcltc. wh¢ii Ili¥y oihLfw15L WOLild I)ut bL ahlL II?.
Blindfold c.,hallenge.f (Nighi l.ine) al ,gU I,endric.'k Miiir weekend
Page 8

Trustees, Annual Report Continued
Holiday Programmcg .
Edgter Buzz - durllig the E&%ler SGhool holidiiys 2024. the BU SY prograLnine illcludcd
Study Space - quiet time in the Open Door for S4 - S6 young people to r¢vis¢ for upcoming ex&ms,
Crdft and Lego workshops
an outing io Dccr ParL Livingston, for l O-pin bowling
a gainc iii >
hi willi budrd and cleLlroniL gFaine%
* Summur Buz/- the summer 2024 PTograiDme included
trip to InT]oflatc inflatablcs park in Liviiig%l()n
a day ()ut in F,diiiburgli with picnic and vi%il t(} Ihe National Portrait Gallcry
I',ri.%bee dnd other outdoor gaine% iii a local park
ails llnd cratls worksliups in Uphall Soulli LhurLh.
Niimbcrs attcnding thc outings conliiiued to be really enLQUTagiinb bul the i)Iitdoor grymes and crc1fts
SC.8.sions Icsb so. I'his gii'cs us the Lhallenge c)t Loming up with a morc attractikc offcring foi SLiiiiincr
20?5.
* Cliri%tsnas - BUSY young people returned tu thc Edinburgh C.'hri,%lmd4 Wonderldnd ti)r iifternoon of
carnival ridLS, Christm(￿ rncirkLt .%hoppin¥ and ice %katinL, f'ollowed by food at MacDonalds. As in
pr¢vious yeilP*, Ihis trip attr)Lted more than 20 young pcoplc.
MdriagvemLIII
Il)L youtli wui'kLf I'Ltui'nL'd to w()rk, ai ihL %ldrl uf I'ebruary 24 Jn(l (lid much to develop the yoiitl)
wvlk VA'ugJi-dmmL over ihL yLdr, m().%t especially building Cr￿peratiVe working with staff iti Broxburn
AL<idemy. ti) deliver an increased schools l)ascd programiiic ofactivilics. Shc subsLqucJiily rL'sibincd at the
end of January 25 and thc schools bascd work is iiow bcillg inaiIilaAiicd by volwil¢¢pi.
ThL M(Ina¥L'mLnt Tc(Im conlinued t<> meet every %ix weeks or %() thri)u¥h()ut the year with tlic main focus
ol. re%()urLingy lh¢ y(>uLh w(Irk pr()gTJmme dnd ensuringF %ufficient tinances. As tlie piojcct moves inlo ilic
iiext year, rLcruilii)gF ¢1 IILW yOLiih workL'r will dlso bc il priority.
Thank You
I"he ilLtivity described in this anniial report was the rcsiilt of a grLllt dLal of time and ellort. on the part of
mdny viilunteers. The trustees wisli to record their thanks to all rnanagcment team members, voluntcciB
diid sUPPOrtcrs for theii. commitmLlll to thL contilluing work ol BASILS '1'r￿st.
Page 9

Trustees, Annual Report Continued
Financial Review
Overall the BASICS accounts show a small sU￿lUS of £486 for the financial year under review. the Open
Door café traded at a surplus of £2,706 (unrestricted). £2,500 of this was transferred to the BUSY Youth
Work account to offset a youth woi'k dcficit of £2,220 (restrictcd).
The BUSY Youth Work account wÉll have a starting balance of £5,996 tor youth work in the coming year.
Income
Total income for the Open Door was £15,210. This included £1 1,402 generated by the trading operations
of the cafe. £970 from ihc salc of grcetings card£ and £22 from the salc of sundry itcms. Thc rLmaining
£2,816 comprised donalions of £2,152 from custoiners and other supportens. b<iIik intL'rest ot" £122.
niisccllaneous inccime items of £112, and finally 2 granis from West Lothian Cc)iiiicil tc)lalling £430.
These grants were used to t.und PcnsionL"TS' Christmas aftLrnoon tea and thc purchasc ot. a nLw fridge.
Tot(Il income fc)r the BUSY Project was £24.324. £10,120 of this was donated by local supporters thrc)UgFh
i-egiilar standingy orders and oiie-off donations, With the a(Idition of £2,186 tax reclaimed thi'ough Gift Aid.
£2,715 wa8 contributed by local chLirchcs suppoitingJ thc BUSY Projcct and £1,080 was gcncratcd
thr(iugFh fund raAsingF activities. TherL was Inisccllaneous income amounlingy to £21 I dnd a 4uin of £1,307
colleLted in pa￿llent$ toward8 youth work outiiig8 and SU camps. Finally, this year there wa8 the t.ull
refund from EIMRC of £6,705 representin&y MalLrnily Pay paid out in the previous fin<incial year.
Lxpenditure
Total expcnditure of the café was £12,504 for the year. £4.854 was spent on buying in stock for the year;
£4,007 in food for thc L(Ife and £847 in greetings Cards piircha%es. The larLie%t elemp.nt of ovcrhL'ad
expenditure during the year was Ilie utilities bills. which tolalled £3,877, with property and public liabilily
insuranccs costing £1,280 and a liccncc for playing music £612. Telcphonc and broadband costs wcrc
£317. Purchase of cquipinent along with repair% aild maintenance costs iimounled to £1,514. Finally tliere
was a small niiscellaneous expenditure of £5().
We have achievcd a saving in thc costs of gas and electricity of £1,551 compared to last year, havingy bccn
on rcduccd tariffs for thc full financial ycar. Thcsc current tariffs arL fixcd until the end of Dcccmbcr
2026.
The cost of running the BUSY Project for the pasi year was £26,544 with the majority of this, £18,382,
rcprcsLnting thL' Losts of employingy the youth workcrs. The annual SU Scotland admin fec amountcd to
£2,004. Otlier ot'fice, printing, telephone and miscellaneous co8t8 totalled £403. Costs directly as8ociated
with running youth work activities amounted to £2,960, with a further £1,964 used to subsidise sending
young peuple to SU Scotland camps. The annual premium for F.mployers' liability insurance was £831.
Page 10

Trustees, Annual Report Continued
Balances as at 31103125
Open Door Trading Account (unrestricted) - £17,04S
Property alc for Repairs & Rcn¢H'als (Un￿sIr[ctcd} - £8,347
Busy Project Youth worker AcLounl (restricted) - £5,996
Total in all accounls - £31,391
Doiialed Facilitie% Services
Thc Open Door thrives through the Iremendous etrorts of its learn of volunteers who givL generously of
their time lo cook, clean, tidy and Inok after cu8tomers diirinLF Ihe cafe'8 regular opening hours. We are
exlrcmcly gratcful to thcsc pcoplc.
Thc BUSY Projecc also. rclie% on a team of dLdicaicd y()uih w()rk v()lunlL'cr% to support all plannL'd
events and clctivities. In another year of personnel changes fclr the BIISY Project: the 8iipport of these
voILinicers has been vital io the conlinuity ofthc youth work offcring in thc local cominunity. Wc aic vcr),
griilLI ul lur ihis %upp()rl. Alsci thanks go lo Brc).xburn ALadLin>' lind tc? ljphall %i?ulh Church tcir iill()wing
the use ot'their premises. classrooins and church halls respeLlively, in which tt) run y()uih wc)rk aLlivitie%.
R￿erVes Policy
It is ihe pc)licy ofih¢ 'l"rust¢cs l() mainlain d baI￿L￿ ()fal Icast £8,()00 in the pr()p¥rty al￿)unt, in ()rder lo
cover any unt"oreseen einergency repairs that may be required t() the ()pen r)01)r premi.ses.
In addili()n, il 1.4 thc (lim tc) mainlain a balanLc equal to six inonths, running costs of the Open Door aiid
Ihe t4IJSY Pri)ject in the f3ASICS accounLs. Six month.s, running costs amount to approximaicly £6.000
t.or the Opcn Door and £14,000 for youth work.
A% al the end c)f ihi% year. IIASIC'S Trusi h()Id re.%ervcs in excess of this amoiinl. It is the intention of the
trustee.8 to prioritise the* tunds lo continue to ,support ihL 13IJSY Projccl )'outh work in thc yLar ah¢ad.
Declaration
'I'hc Iruslces declare Ihal thcy have approved the Trustees, Repori above.
Page 11

Independent Examiner's Report to the Trustees of The BASICS Trust
I report on the accounts of the charity for the year ended 31 st March 2025, which are set out on pages
13to 18.
Respective responsibilities of trustecs and examiner
The charit!, s Iruslees arc responsible tor the preparation of the accolints in accordance with the terms
ol. the Charities and Trustee Inveslmenl (Scotland) 2(H)5 Acl and the Charities Accounts (Scotland)
RegJulations 2006 (as amended). The charily trustccs consider ihat ihe audit requiremeiit of
Rcgulation l O(1 ) (d) of ihL' AcL'uunts Regulations does nol apply.
It is my responsibility lo examine the accounts a8 required under section 44(1) (c) of the Act and io
state whether particular m&ltiers havc come to my altenlic)n.
Bu¥is Df independent examiner's slatemeiit
My examination is carried ou( in accordanLe with Regyulation I l of the 2006 Accounts Regulalions.
An examination incllides a rcview of the dLLounling) records kLpt by ihe Lharity and a cofflparis()n of
the acLuunts prcsentcd with ih()se rccords. 11 also includes consideratii)n of" any unusual items or
disclo4urL.4 in ihe accounts and seeks explcilllL tions from thc iru%tee8 conccrning any SULh Iniittcrs. 1.hc
procedures uiidLrtllken do not providc all the evidence thcil wc)uld be rcquircd in an dudit and,
conscqucnily, I do not cxpres5 dn audit opinion vn IhL view gliveii by the aLL()uiits'.
Indepeiident examiner's statement
In thc coiirsc of my exaininatioii, no mailer ha4 come to Iny attLnti()n
which give8 ML redM)nablc C<1USC to believe ihat in any m<llLridl re8pect the reqLiircmenL%:
l() keep accounting reLI)rds in accordancL with Sectioii 44 (1) (a) of thL 2005 Act and Rcgulaliipn
4 of tlie 20116 Accounts RLgul<ili()ns: and
l() prepare aLLounls which accord with the clLC()unting records and c()mply with Rcgulalion 9 or
Ihe 21K16 Accounts RLguliilions havc not been Inel. or
li) which, in my ()pini()n, <lttention should be drawn in order to enable d proper understanding of
lh¢ dLLounts to bc reach￿.
Name
Addrcss:
Signed
Dale
Page 12

BASICS Tru$t
Enter SC Np. bebw
SC026791
Receipts and payments accounts
Forthe period
frorn
to
oi
April
2024
31
March
2025
Section A Statement of receipts and payments
Unrestricted
funds
Restricted
funds
ExpendHble
•ndowmerrt
funds
PerTnane￿t
endowment
lund$
Total lunfl$
current perlod
Total fund¥ last
P6rlod
Io nOaTe61£
to n•ar•&l£
to nea1•91£
to n•¥•*i£
A1 Re¢ei
Donati0Tr5 incl Gift Aid- see Note 1
2,152
15,021
17,173
16,311
8CI8S
Granls- see Note 2
430
430
186
Re￿ip1S frotll fundraisin
Gross Iradin
receipts
activibes
1,080
1,080
12,372
122
281
12,372
122
11,63q
108
B8nk interest
Rents frorn land & buildin
Gross receipts Irom olher charil8b18
activits'e5- see Note 3
22
736
Refund of Slaiu
Matemi
Pa
8,705
211
24.324
6,705
323
39.534
Miscellaneou5
112
15,210
Al Sub total
29.253
A2 Re￿Trpts Irom &
Inve$tment sale$
Proc88d5 from sale of fix8d a55trts
Proceeds from Sa￿ ol invoslTnen15
AZ Sub tot81
Totsl recelpts
15.210
24,324
39.534
29.253
A3 Payments
Expense5 lor lundraising activ￿1•$
Gross tradlng payments
Investment management costs
Payment% relating direcuy lo charilable
clivilies- See Note 4
Grants an(5 donab'ons
691
4.691
4,495
Gov8manc8 Costs..
Audit l independent examinalon
Preparalion of annu81 accounts
Legal costs
A3 Sub total
12,504
39.IM8
32.871
A4 Payment$ rèlatlng to asset and
Investment movements
Purchases ol fixed assels
Purchas8 01 inv8stm8nts
A4 Sub lotal
12,504
26,544
39.048
32.871
2.706
2,220
3,618
AS Transfers to I (from) fvn(ts
12.5001
2.500
Surplu$ /{déficlt) foryear
206
280
3.618
Page 13

BASICS Trust
Section B Statement of balances
SC026791
a•
Toial knt ￿rIlld
B? Cush lund$
h è￿k al ot
25,189
5,716
14.023
SLvF•Js IlIJrfKIII tsh0￿ cffj rrwiR8n
206
your
39S
Jt.3
J•.905
lDr￿[•Ll£
Tv
Delailr.
BY Oth*r zsMIs
D•thill
B4 LlabWld•ty
T•t
BS c0rrtln￿nI Ilabllths
To
approv4
8/
PJqe 14

BASICS Trust
SC026791
Sectlon C Notes to the Accounts
C1
Nature and purposa of funds
Unrestrict8d Fund 1 . HBOS Open Tr￿ling Account
Unr8strlcted Fund 2- Berc18ys Bank PrO￿ty Account (Reseryedl.
R8strithd Fund 1- HBOS BUSY YcxrthM)rk Account
Typ* of activity w prol•ct support•d
r•dlvldtr*ll
P1wnL￿rol oiJnlJ
madv
C2 Grants Pald Out
Total
C3a Trust¢9 remuneratlon
If no ￿mUneration ¥rbs pyi¢J during Iha p8rlo¢l to any charity IruJlee or conrAYtod to
trustee this box (othe￿IS6 ￿m[￿ete section 3bl
AuthoTIty vnd•r whleh pald
C3b Tru•tO• fomuneratlon .
dotsllg
C4a Trust￿ oxpenses
If no 8xp8ns@s paid lo any charity trustèe during tho p8ricrfI tttan eros8 this box
lollie￿a¥￿ wnwele S￿l￿n 4b
Nurnberol
tru¥te••
C4b Trust•• •xp•n8•8-
details
81
Tr•n*ty¢¥un
amDunt (£1
8ol•nf
•UtstsrHllng It
Nature ol iran8?ctlon
CS Transactlons wlth trustees
and cgnnoGted ￿[50￿5
Annu￿ service of ￿}er
7S
170
Rè
air Of
as leak
C8 Other InfomMtion
Page li

BASICS Trust
SC026791
Additional analysis111
Analysls of ￿(eipts and paymÈ4ts
1 Donations
ExpEnd&blE
P•rmanenl
funds
Rp#knclad fund
funds
ttynwre51£
to nearut£
Op9n Docf - Groups individuds
Door- use of premis83
BUSY- Slos. &nvelopes. lump sum8
BUSY- Gift Aid daimed on don81iot
Totil
970
1,182
970
t,182
12,835
2.186
17.173
1.25t
750
12.327
1.983
16A11
12.835
2,186
15.021
2,152
2 Grants
(Inr￿M¢I￿4l
fund•
Rvtrithd fiJnd•
Total ¢urr•nl
poriod
Ttstsi lJ¥t Pgrfod
tollMr•st£
WLC P8osior*rs' Cth5trnas Fund
WLC Loc41 ￿8mb￿r5 Di5bursen￿nI Fund
25Q
280
186
Total
430
186
3 Gross recelpts from Oih•r charitsble actl¥ttlo8
Ilnv*&Ivt￿II
fvnd*
Exp•hd•bl*
P•wrnJffjqnt
Yot41 ¢urrnn¢
p•rf*]
funds
to nMraBt£
Collected fe95 for BUSY oulir¥Js at¥1 8¢bvitso5
Collected fe8s far SU Camp
1.007
300
1.007
300
690
Sale of donale(I goods
22
46
Yotsl
1,307
1,329
736
4 Payments f•latlng d5rectty to ¢harfl0b￿ actlvltles
Exp•nd•
P•rDkin•nl
Total ¢wr•ni
p•rlgd
fund6
Tolal laBt p•rlod
nth
fund
t¢ n•oTh•i£
to
to
Rèts5. h8al. light and w*8r
Ir￿uranCe
Equipment, repair5 and MaInt￿M￿n¢t
Telephone arKI 8oHwar2 5ubsuiplion5
PPL PRS MUSAC Licen
Pensior*rs' Te8
Legal Feps
SU SGoland Admin Fee
Yothh worker Salary and relaied costs
Youth work resour￿. aclivily and publicity
Youih work OLrtIws
SU Camp fees
Training
Mi5cdJareous
3,877
1,280
1,514
317
3.871
2,111
1,514
831
1,943
341
503
576
172
612
213
612
213
2,a04
18,3B2
1.244
1.830
2,004
18,382
1,244
1.830
f.964
559
260
132
28,376
Totsl
7.813
34,357
Page 16

BASICS Trust
SC026791
Addltional analysis (21
5 Breakdown of tsnrèstrictod funds
HBOS Ow
DoorTradlng
AcEourrt
Bareltys Bank
Prwrty
Account
Tot•1
nresirlthd
Jndts
unre&trfcled
nds 1•6t ￿rfod
R8¢olptts
Donations Incl Gift
LegaLies
Gr8n15
Re￿Ipts trutn fiJndiBising 8ctivitses
Gros5 trading rt¢tipts
Bank Ini&re5t
Renis Irom land & buildiws
Gros5 re￿ipts fram olhfrr*ctivlli85
Miscellan80U8
2,152
2,152
2.001
430
430
186
12.372
12,372
122
11,631
108
122
22
112
22
Sub totsl
15.Q88
122
15,210
13,972
Re¢elpts from a55et IL Inveslrnwrt sa￿*
Prowds liom Sa￿ offixed Bssets
PrtrÉe(J5 fr(Th sale ofln¥8sim8nts
Sub tot•1
Totslrecelpts
15,068
122
15.210
13.972
monts
Expgnses lor fundr8i$iffj a¢bwlie5
Gross Iradiry payments
Inveslmeni managemenl cost8
PaymenLs relatin9 direclly io charii¥Jble activities
Giants and donalions
Govorn&nc• co$ts'.
4691
4,691
4,49J
7,813
7,813
7,437
I iThJ8pondent eNAmln8tlo
Prep8f81ion o18*nual 3woun15
L8981 costs
264
Sub total
11804
12,504
12.196
Paymenls rolatlng to assot and In¥e$trn•nt
mDve¥nents
Purcttase5 of fixed ass818
Pur¢hose ol Investsntrnts
12.504
12,504
12.196
122
2,706
1,776
Transfers tk) I lfroml fvnds
12.$001
2,5001
14OOCtl
Stsrplusl(d¢fi¢ltJ lorygar
84
122
206
142241
Nature and
0Sg of funds
Fund 1 - HBOS Open DoDrTradlng account
This is used for all operations relalin9 to IhB of the Open Door cale.
Fund 2- Barclays Bank Property kncouTht
TrM5 Is money sel aside to mtrei any emergency repairs or expenses relaied to m81ni6na￿ of the Dllor ￿￿IdIng.
Pag¢ 17

BASICS Trust
SC026791
Additional analysis (3}
6 Breakdown of r05trlct•d fund$
0$ BUSY
Youthwowk
Aecouni
Totsi rastr*cted
f¥nth
Toial restrtct•d
fvnds lèsl
rtod
Recelpts
Donations ind
15.021
15.021
14310
athe$
Grdnls
Recei
Is from fL￿draisin
Gr05s ifadi
retÉl
Bank iniere51
Rents frorn land & buildi
GtD5S rEce
ts from other aclivilies
RefurKI of siaiulu
Maternit P8
M15cdl8no
activities
1,08
281
1.307
6,705
1,307
5.705
211
690
24,324
24.324
1&281
R•c•l IB from au•t & It)ve8thient sal•s
Proceeds from sale of fixed asstls
Proceeds from 5gle ot Investm￿
24,324
24,324
15.2BI
Payrner
Exponscs Inr lundr818lng 8tUvllkns
Gross trading payments
Inveslmenl m8n8gomenl cos15
Payments relating dIr&￿Yt0 ch9n￿o actsvi1Se&
GrBnls and donallons
Go¥•rnance L¥)8ts'.
Audll I IrKJtrperKlent examlnalSon
Prep8ralion ol annual accounis
Lega co$15
B8nk gdmln cfkqrg8
Sub tolal
26.544
26.544
20.675
PaymÈnt¥ rtrlatlng to ass•t In¥o8bn•nt
movemont5
Purchatsos of flxed assets
Purchastr of Inv88t￿nLry
26,544
2(t.675
Pl¢treceiplsl(p8yments)
2,220
2,220
5,394
Transfers to I lfroml fundB
2,500
2.500
6.000
Surplus l(dgficit) foryear
280
606
Nature and
o$e of funds
Hgos BUSY YoLtthwo** a¢tounl
This is used for all OPBrations relaliThJ lo the of the BUSY Proje￿ youlh WOFk organisatirfft.
Pag¢ 18