2021-22 


Trustees’ annual report and financial statements for the year ending 31 March 2022. 

Settle Support, a Charitable Incorporated Organisation (registered number 1162399) 

www.wearesettle.org 

1 



Settle Annual Report 

2021-22 

## Contents 

4 Who We Are 8 What We Do 10 Chair and Chief Executive’s Introductory Statement 12 Our Year: 2021-2022 24 Case Study 26 Future Plans 28 Our Goals 32 Financial Review 36 Reserves Policy 37 Acknowledgements 38 Reference & Administrative Details 39 Structure, Objects and Public Benefit 39 Governance and Management 40 Independent Examiner’s Report 41 Statement of Financial Activities 42 Balance Sheet 43 Statement of Cash Flows 44 Notes to the Financial Statements 

We both did everything together and I learned from you. 

I have never done it like that before with anyone else, social workers do everything for you. It’s better your way! 

– FEEDBACK FROM ONE OF OUR YOUNG PEOPLE 

2 

3 



Settle Annual Report 

2021-22 

## Who We Are 

Over the last 7 years we’ve developed an effective model that prevents young people from becoming homeless. 

We do this by providing the right support at the right time to young adults who face a cliff edge when moving into their first home. 

By focusing on this key transition, we prevent problems snowballing and enable young people to thrive. Our programmes provide support around developing financial resilience, sustaining a tenancy and managing emotional wellbeing. 

Our approach is holistic, flexible and tailored to an individual’s changing needs – ultimately providing a consistent, transformative relationship a young person can rely on. 

Settle is a charity tackling the lack of support for young people as they leave the care system. 

Our programmes are designed around lived experience with the help of having care experienced individuals on our Board and in our team. By empowering care experienced young people to make long lasting changes and build stable lives, we are breaking the cycle of youth homelessness in the UK. 

5 



Settle Annual Report 

2021-22 

OUR VISION 

No young adult leaving care experiences homelessness 

OUR MISSION 

By 2025, we will have significantly reduced the number of young adults who leave care and become homeless in the UK 

## OUR VALUES Grow the good 

We focus on building young people’s strengths, not dwelling on their weaknesses. Strength-based approaches underlie all our work. 

## Good intentions aren’t enough 

We’re a data driven organisation always striving to do better. We’re transparent and take a robust approach to impact measurement. 

## Young people first 

Young people are at the heart of Settle. We make sure their interests are prioritised above all else – their voices are represented across our organisation. 

6 

7 



Settle Annual Report 

2021-22 

## What We Do 

For many years, young people have told us they face a “cliff edge” when leaving the care system. Just as they transition to adulthood, their support structures change and diminish. 

By providing the support young people need, we create a dependable relationship that empowers young people to build the lives they want and avoid the devastating impacts of disadvantage, eviction and homelessness. 


**----- Start of picture text -----**<br>
Young person is referred to Settle<br>Settle Settle Plus<br>OUR<br>PROGRAMMES<br>Alumni<br>OUR SUPPORT<br>Mental Health and Financial  SERVICES<br>Support Services<br>**----- End of picture text -----**<br>


Our programmes focus on providing intensive 1:1 support, built around the young person’s needs and priorities. We use a coaching, young person led, approach; delivered by a frontline team that are all accredited coaches. 

~~SETTLE~~ FOCUS AREAS: money management, tenancy sustainment, wellbeing DELIVERY: 1-1 weekly support, 1 hour sessions in young people’s homes, average of 6 months ~~SETTLE PLUS~~ FOCUS AREAS: money management, tenancy sustainment, wellbeing DELIVERY: 1-1 weekly support, 3 hour sessions in young people’s homes, average of 12 months ~~ALUMNI~~ FOCUS AREAS: peer support, reducing loneliness and isolation, support into work and education DELIVERY: mixed delivery, 1-1 support, group workshops and social events 

Our support services complement our programmes to provide an additional safety net for all the young people we work with. 

~~FINANCIAL~~ Support for young people who are struggling ~~HARDSHIP~~ financially via food vouchers and small grants ~~FUND MENTAL~~ Free private therapy for young people who are ~~HEALTH~~ struggling with their mental health ~~SUPPORT~~ 

9 

8 



Settle Annual Report 

2021-22 

## Chair and Chief Executive’s Introductory Statement 

The past year has seen substantial change at Settle, driven by the increased demand for our work and the continued growth of the organisation. 

This financial year (2021/22) started as we recovered from the impacts of COVID-19 in the UK and ended as we entered the cost of living crisis. These external events hit all young people hard but had a disproportionate impact on the young people we work with. Young people leaving the care system already face significant challenges to leading happy and healthy lives. We’ve seen the events of the last year place incredible pressure on their finances and wellbeing, leaving them in extremely precarious situations. 

A key focus of our work is preventing young people from being evicted and made homeless. One of the main drivers of evictions are high rent arrears so we are pleased that 72% of young people who graduated from our programme reduced or cleared their rent arrears by an average of £1052. As a result, we had several cases in which we supported young people on the verge of eviction to avoid it. To support young people with their mental health and wellbeing, we helped programme participants access 135 hours of therapy through our Mental Health Project which allows young people to access the mental health support they need when they need it. 

We are grateful to our team who stepped up to meet this growing need. We supported 144 young people during the year which is the most young people we’ve ever worked with in a year. We also delivered more intensive support than ever before with the average hours delivered to each young person increasing by 

In addition to our direct delivery, we invested time and resources into learning from and deepening our impact. We commissioned the New Economics Foundation to undertake our first external evaluation. We 

96%. 

learned a lot from this exercise and have been implementing their recommendations to further strengthen our programme’s impact and evaluation. 

As the year progressed we developed our team and infrastructure to support our increasing reach and maintain the high quality of our work. Our team grew to 14 staff and we welcomed 4 new trustees to our board. We moved into our new office in Wapping, introduced greater flexibility with hybrid working and invested in our HR and fundraising systems. These changes have made the organisation more resilient and given us stable foundations on which to grow our impact. 

Towards the end of the year we developed our new strategy. Our plans are a result of many inspiring conversations over the last few years with young people, delivery partners, funders and our team. It is also informed by reflecting on what we have achieved and learnt from Settle’s growth so far. 

Our 2022-25 strategy sets out how we plan to significantly reduce the number of care experienced young people who become homeless after leaving care and we have set bold objectives to achieve over the next 3 years. From doubling the number 

of young people we prevent from becoming homeless, to growing an alumni community that can access support whenever they need it. 

We are incredibly proud of what we have achieved this year. However, we must be clear – the job is not done. 

As the cost of living crisis worsens the need to support young people at risk of homelessness has never been greater. As Settle enters its eighth year, we aim to build on the frontline expertise we have developed and apply it on a larger scale to enable more young people to have a better future. 

The energy and commitment of our incredible staff, young people and partners keeps us strong and focused on our belief that homelessness is preventable and it is within our reach to eliminate it for care experienced young people. 

ROB TRIMBLE, CHAIR OF TRUSTEES 

RICH GRAHAME, CHIEF EXECUTIVE 

10 

11 



2021-22 


**----- Start of picture text -----**<br>
Settle Annual Report<br>12<br>**----- End of picture text -----**<br>


## Our Year: 2021-2022 

This report for 2021/22 highlights our progress against our 2019 – 2021 strategic goals and reviews our successes and challenges over the last financial year. 

We hope it will inspire many more people to join us in ending youth homelessness in the UK. 

13 



Settle Annual Report 

2021-22 

## Our Impact 

Our programmes focus on providing intensive 1:1 support, built around the young person’s needs and priorities. 

We use a coaching, young person led, approach, delivered by a frontline team that are all accredited coaches. 


**----- Start of picture text -----**<br>
144<br>**----- End of picture text -----**<br>


5.5 Average months spent on the programme per young person 

Number of young people supported across our programmes 

100% 

£1052 

Of young people sustained their tenancies after 12 months 

Average amount of rent arrears cleared or reduced 

11 Average hours for young people completing the programme 

88% 

Of young people feel more in control of their life after our programme 

## Goal One 

Scale our impact to prevent more young people from becoming homeless 


14 

**15** 



Settle Annual Report 

2021-22 

## What we did 

- ~~PROGRAMME~~ � We supported a total of 144 young people across our three ~~DELIVERY~~ support Programmes (2020/21: 136 young people), and delivered 1192 hours of 1-1 support. (2020/21: 1121 hours) 

   - We supported 90 new young people on our programmes during this period. 44 new young people through our Settle Programme, 24 new young people through our Settle Remote Programme and 22 new young people through our Settle Plus Programme. 

- ~~NEW~~ � Our Settle Plus Programme pilot was rolled out in ~~PROGRAMMES~~ partnership with the Lambeth Leaving Care team in May 2021. This year we supported 22 young people through 

- ~~AND PROJECTS~~ this programme. 

   - Our Mental Health Support Project was piloted this year and young people had the opportunity to access therapy with a therapist of their choice. We supported 9 young people to access 135 hours of therapeutic support. 

“This has been my favourite [experience of therapy] so far because I’ve seen myself grow throughout my sessions and seen that I’m not to blame for everything that people have done to me. I’m thankful Settle was able to offer me this life changing opportunity.” 

- We laid the foundations for our Alumni Programme this year. We delivered 3 workshops with 13 graduates of our Settle Programme which focused on identifying what alumni support they would like to receive. 

- The response was focused on social opportunities, employment and skills development and peer mentoring. We were able to secure funding towards our Alumni Project and at the end of the year we were able to recruit an Alumni Officer from our previous graduates, who will develop this project further in 2022/23. 

## ~~EVALUATION~~ 

## ~~PARTNERSHIPS~~ 

What challenged us? 

- We distributed £5200 amount of direct financial support to young people who were in financial hardship. 

- We commissioned New Economics Foundation (NEF) to complete an evaluation review of the Settle Programme from April 2019 to October 2021. 

- They conducted interviews and workshops with staff and young people, reviewed our impact data, and updated our Theory of Change. 

- Their findings highlighted areas we are doing well and recommendations to strengthen our impact measurement. We will implement their recommendations in 2022/23. 

- We worked with 6 delivery partners during the year including Barnet, Hounslow, Hyde Housing, Lambeth, and Origin Housing and a new partnership with the Hammersmith & Fulham Leaving Care team. 

- We supported young people across 22 Local Authorities of which 15 were in London and 7 were in the South East. (2020/21: 28 Local Authorities). 

- Lower than expected referral numbers from some partners - in some cases this is linked to a lack of move-on accommodation in certain Local Authorities. 

- Our Mental Health Support Project took longer to get up and running and engage young people in therapy. To Improve the process the team now introduces the project to young people in their initial assessment and we have seen this have an impact on engagement of young people. 

- For part of the year we had higher than average frontline staff turnover which temporarily reduced our delivery capacity. All vacancies were filled by the end of the year returning us to full capacity. 

16 

17 



Settle Annual Report 

2021-22 

## Goal Two 

## Build a sustainable organisation 


## What we � Expand our team and strengthen our board said we’d do 

- Develop our Equality, Diversity and Inclusion (EDI) and Environmental strategies to embed our progessive values 

- Improve our infrastructure and systems in line with organisational growth 

## What we did 

~~EXPANDING OUR TEAM AND BOARD~~ 

~~IMPLEMENTING OUR EDI STRATEGY~~ 

Our team grew to 14 members of staff during the year. At the start of the year, we were pleased to recruit two new roles to the organisation that added operational capacity to our growing organisation. These roles were an Operations Manager and Senior Programme Manager. 

Towards the end of the year, we were pleased to secure funding for two additional new roles - a Head of Business Development and Alumni Officer. Our Head of Business Development will lead on securing new partnerships and develop our growth plans and our Alumni Officer will support our growing community of alumni. 

After completing a trustees skills audit we recruited 4 new trustees to our board. Our new trustees add a range of skills and experience to our board including legal, fundraising, safeguarding and care experience. 

We implemented our EDI strategy which outlined how we intended to become a more equitable, diverse and inclusive organisation. Action, humility and transparency were the key principles guiding it. Action in ensuring change happened, humility in acknowledging we had a lot to learn and work on, and transparency in holding ourselves accountable both internally and externally. 

A key part to our strategy was that both leaders and staff across Settle were involved in developing the strategy. We have established processes to help maintain momentum and accountability, including sharing our progress and priorities in staff meetings, on external blog posts and by reporting quarterly to Settle’s board of trustees. As a result, we have been able to focus on the best way of delivering change across our organisation instead of spending time persuading others of the importance of change. 

- Develop and launch our next 3 year strategy 

- Continue to grow and diversify our income 

19 

18 



Settle Annual Report 

2021-22 

A key objective was to establish baseline diversity data for the team and young people we work with. In 2021/22, we collected our first diversity survey for staff and trustees, shared this on our website and committed to update the results annually. We have developed targets for the following four protected characteristics: ethnicity, gender, disability and sexuality as well as tracking lived experience representation at Settle. We also started collecting more diversity data from the young people we support to improve our understanding of their needs and ensure the programme is inclusive. We worked with young people to develop this survey to make sure it wasn’t intrusive. 

We also started developing our environmental strategy approach to ensure we embed our commitment to sustainability across our organisation. By the end of 2021/22, our environmental working group was set up. 

~~DEVELOPING OUR~~ As the organisation expanded and our team grew, we made ~~INFRASTRUCTURE~~ sure that we upgraded our infrastructure, systems and ~~AND SYSTEMS~~ policies in step with this growth. 

After working remotely during the pandemic and listening to our team, we learned that it was important for people’s wellbeing and productivity to have an office. We moved offices in Wapping and developed our first hybrid working policy which strikes a balance between remote and office working. This has allowed us to take advantage of the benefits of remote working whilst maintaining a healthy culture through team days in the office. 

We also upgraded our systems by implementing a new fundraising and HR system. Donorfy has helped us manage our increasing portfolio of supporters, donors and delivery partners. Breathe HR has helped us manage the HR administration for our expanded team and greatly reduced the amount of time employees and managers need to spend on HR admin. 

~~CREATING OUR NEXT 3 YEAR STRATEGY AND NEW BRAND~~ 

~~IMPROVING OUR FINANCIAL SUSTAINABILITY~~ 

What challenged us? 

As this was the final year of our 2019-22 strategy we developed a new strategy for 2022-25. This was a 12 month process that involved extensive consultation with young people, our team and partners. 

Our 2022-25 strategy seeks to build on our momentum and we’ve set bold objectives to achieve over the next 3 years. From doubling the number of young people we prevent from becoming homeless, to growing an alumni community that can access support whenever they need it. You can read more about our strategy here. 

We also decided to create a new visual brand and review our verbal identity. The organisation has changed significantly over the last 7 years since we created our first brand. We wanted to move towards a brand that more accurately reflects our values and approach; youthful, strength based and bold. We plan to launch the new brand in 2022/23. 

We have continued to grow and diversify our income over the last year. We were pleased that our two largest funders, JP Morgan Chase Foundation and The National Lottery Community Fund, renewed their support for Settle with respective 3.5 and 5 year grants. 

- COVID-19 had an ongoing impact on several fronts. It increased team sickness days, made hybrid working and meetings challenging and group activities and events hard to organise. 

- We had to review and upgrade several policies, systems and processes to ensure our support functions met the needs of our increased team’s needs. 

20 

21 



Settle Annual Report 

2021-22 

## Goal Three 

## Build our profile and visibility in the sector 


- What we � Develop our Alumni offering by co-designing it with young people who’ve graduated 

- said we’d do 

   - Advocate on the issues that matter to our young people 

   - Share our learning and impact through an impact report 

## What we did 

~~HIRED OUR FIRST ALUMNI OFFICER AND DEVELOPED OUR OFFER HIGHLIGHTED ISSUES THAT WERE IMPACTING YOUNG PEOPLE~~ 

~~WON TWO AWARDS~~ 

~~SHARED LEARNING AND BEST PRACTICE~~ 

What challenged us? 

We successfully secured 3 years funding to hire our first Alumni Officer to deliver support to young people who graduate from our Programmes. With input from our young people we have co-designed the Alumni Project to offer employment related support, peer-mentoring opportunities and social activities to graduates of our Programme. 

We increased our advocacy work, to ensure that we are raising awareness of the challenges impacting young people. 

For example, we produced a thought piece advocating to make the £20 weekly uplift to Universal Credit permanent after hearing how important this was to young people. 

We won two awards during the last year. Settle won our second award from the Big Give, recognising our Christmas Challenge campaign for “Exceptional Planning”. Settle was also one of the winners of Escape the City’s The Escape 100 campaign, now recognised as one of the top purposeful organisations to ‘escape’ to in 2022. 

We produced an impact report for 2021/22 which outlined our achievements, challenges and learnings. 

- As a medium sized charity we have limited resources available to us. We often have to balance the needs of our awareness raising and communications work with our core direct delivery. This resulted in some capacity bottlenecks in the year however we were pleased to increase our communications resource during the year to ensure we are demonstrating the impact we create to key stakeholders and can ensure young people’s voices are being heard. 

22 

23 



Settle Annual Report 

2021-22 

## Case Study 

## Helping young people thrive 


Our programmes focus on providing intensive 1:1 support and creating a dependable relationship that empowers young people to create lasting change in their own lives and avoid the devastating impacts of poverty, eviction and homelessness. 

## Laurence’s Story 

We began working with Laurence* in February 2022. He’s 19 years old and was referred to Settle by Hammersmith and Fulham Council, as he was moving from supported accommodation into his own flat to live independently for the first time. Laurence is a refugee from Sudan and arrived in London 3 years ago. Since then, he has been working part time and studying at college. 

Initially, Laurence and his Settle Programme Officer worked together on practical means of setting up his flat. When he moved into his tenancy, he wasn’t sure how to set up his bills or what financial support he was entitled to. 

- Through weekly one-to-one sessions, Laurence built his 

- confidence and independence in speaking to services directly. He has now set up all utility bills, including successfully applying to the Thames Water WaterHelp discount. 

Through coaching and role play exercises with his Programme Officer, Laurence challenged a £590 electricity bill, which the provider subsequently reduced to £125. As a result of this win, the young person had the confidence to challenge a Universal Credit error and is managing this ongoing problem independently. 

Looking back over his time at Settle, Laurence said that the Settle programme was caring, supportive and encouraging. He said that he has more control over his life and has learned the skills to avoid eviction. 

Laurence told his Programme Officer that he really wants to be involved in Settle’s Alumni project and would like to mentor a young person receiving support through Settle’s programme. 

In July, Laurence graduated from Settle after being on the programme for 5 months. He has just enrolled to study engineering in September in West London and hopes to one day be an Aeronautical Engineer. 

* Name has been changed 

24 

25 



Settle Annual Report
2021-22
Future
Plans
26
27 *

Settle Annual Report 

2021-22 

## 2. Deepen Our Impact 

## Our We have developed our plan for the next 3 years which sets out what we want to achieve between 2022-25. Goals 

These next few years are going to be crucial for young people who face a difficult transition to independence and they are going to need the vital support Settle provides more than ever. During the pandemic we saw an increase in young people struggling with their finances and mental health. We’re now seeing the impacts of the cost of living crisis hit young people even harder. 

Almost half of young people have been forced to go to bed hungry in the last 12 months as the cost of living soars, new research by youth homelessness charity Centrepoint found. These plans have never been needed more than now. Next year we are committed to: 

## 1. Prevent More Young People From Becoming Homeless 

We know our programmes prevent young people from becoming homeless and we therefore want to reach more young people. 

~~WHAT WE WANT TO ACHIEVE~~ 

We want to work with 660 young people over the next 3 years – just over 2.5x the number we supported over the previous 3 years. 

~~HOW WE’LL ACHIEVE THIS:~~ 

- Grow our partnerships with Local Authorities and housing associations 

~~WHAT WE WANT TO ACHIEVE~~ 

~~HOW WE’LL ACHIEVE THIS:~~ 

As we grow we need to make sure we protect and develop the quality of our work to ensure we maintain the high impact we create. 

We’ll do this by developing our programmes and support services, refining our approach to quality control and safeguarding, taking a robust approach to evaluation and learning and sharing best practice with our partners and the wider sector. 

   - Continue to test, develop and grow our existing and new programmes and support services 

   - Implement the NEF evaluation recommendations and commission an external evaluation partner to develop our evaluation strategy 

   - Enhance our safeguarding approach by championing best practice and investing in safeguarding support and expertise across the organisation 

   - Distill and share learnings and insights about issues impacting our young people 

   - Launch our new brand and website and use it as a platform to share best practice and young people’s voices 

- Maintain our focus on our upstream prevention approach 

- Expand our programme team to build delivery capacity 

- Develop our partnership development team 

29 

28 



Settle Annual Report 

2021-22 

## 3. Build A Progressive and Diverse Organisation That Values Lived Experience 

No matter how effective our strategy, ultimately it is our team and culture that will determine whether we are successful in our aims. 

~~WHAT WE WANT TO ACHIEVE~~ 

As we grow, we want to attract and retain the best by supporting our team’s wellbeing and development. We need to increase our diversity in underrepresented areas and ensure those with lived experience are involved in all levels of the organisation’s decision making. 

- ~~HOW WE’LL~~ � Develop our people strategy to strengthen our ~~ACHIEVE THIS:~~ approach towards staff recruitment, development and retention 

   - Review and update our wellbeing and benefits offer and invest in staff training and development at all levels 

   - Maintain momentum and accountability with our Equity, Diversity, and Inclusion work and increase diversity in underrepresented areas against targets 

   - Develop our young person involvement strategy across the organisation 

## 4. Improve Our Financial, Operational and Environmental Sustainability 

The sustainability of our organisation is vital for long term impact. Not only do we want to grow and diversify our income, but we also want to invest in our operational infrastructure to ensure our delivery and team are well supported as we expand. 

~~WHAT WE WANT TO ACHIEVE~~ 

We also recognise our responsibility to ensure we are actively reducing our environmental impact and making decisions through this lens. 

~~HOW WE’LL ACHIEVE THIS:~~ 

- Grow and diversify our income through securing funding from trusts and foundations, delivery partners and individual supporters 

- Ensure our growth is sustainable and we are responding to emerging challenges and learnings 

- Invest in our infrastructure and systems as we grow to ensure we are supporting our staff to deliver quality work 

- Develop and implement our environmental and sustainability strategy in order to reduce our environmental impact 

30 

31 



Settle Annual Report 

2021-22 

## Financial Review 

Despite the continuing uncertainty surrounding the impact of the Covid-19 pandemic, Settle performed well during the year, consolidating delivery capacity and building capability for future growth. 

A summary of Settle’s financial performance over the last five years is as follows: 

## Summary financial performance 

|y/e 31 March<br>Income<br>Grants<br>Contracts<br>Donations<br>Total<br>Expenditure<br>Staff costs<br>Delivery costs<br>Support costs<br>Total<br>Surplus<br>Unrestricted<br>Restricted<br>Total|2021/22<br>2020/21<br>2019/20<br>2018/19<br>2017/18<br>£<br>£<br>£<br>£<br>£<br>390,829<br>511,239<br>325,256<br>174,497<br>28,327<br>118,176<br>45,732<br>24,728<br>42,600<br>66,701<br>68,899<br>18,034<br>4,666<br>12,594<br>13,823|
|---|---|
||577,904<br>575,005<br>354,650<br>229,691<br>108,851<br>415,837<br>301,598<br>165,257<br>95,688<br>68,412<br>17,525<br>18,550<br>6,253<br>7,259<br>6,107<br>82,877<br>66,449<br>38,365<br>15,604<br>12,951|
||516,239<br>386,597<br>209,875<br>118,551<br>87,470<br>113,565<br>70,240<br>23,260<br>7,644<br>21,381<br>(51,900)<br>118,167<br>121,515<br>103,496<br>-|
||61,665<br>188,407<br>144,775<br>111,140<br>21,381|
|||
|Reserves<br>Unrestricted<br>Restricted<br>Total|253,071<br>139,507<br>69,267<br>46,007<br>38,363<br>291,279<br>343,178<br>225,011<br>103,496<br>-|
||544,350<br>482,685<br>294,278<br>149,503<br>38,363|



## Income & Expenditure - Summary 

In 2021/22 total income increased slightly on the previous year, explained as follows: 

- Grants - fell by £120,420, primarily reflecting the timing of the renewal of a major multi-year grant, which was subsequently confirmed in early 2022/23 

- Contracts – increased by £72,444, primarily from the launch of the Settle Plus pilot 

- Donations – increased by £50,865, mainly as a result of two significant donations 

In 2021/22 total costs increased by £129,641, most of which was staff-related, providing additional capacity. A new Delivery team structure, with new Head of Delivery and Programme Manager roles, was created to enhance our service and to build capacity for future growth. The Support team was supplemented by a new Operations Manager role, reflecting the needs of a growing organisation. 

## Income & Expenditure - Further detail 

## Income: 

## ~~GRANTS:~~ 

Settle consolidated and deepened support from existing funders and built relationships with a number of new funders. 

Settle received 17 restricted grants from 16 funders, totalling £390,929 (2020/21: 21 grants from 19 funders totalling £511,239). 

Although grant income fell in the year, this is primarily attributable to the timing of the renewal of a major multi-year grant, which subsequently commenced in Q1 2022/23. 

Support from trusts, foundations and corporates continues to be strong, with a significant majority of funders renewing beyond their initial grant period. 

Settle secured a second multi-year grant from The Henry Smith Charity. 

Shortly after the end of the financial year, Settle secured two new multi-year grants from JPMorgan Chase Foundation (3 years) and The National Lottery Community Fund (5 years), both of which have supported Settle previously. 

JPMorgan Chase Foundation has supported Settle since 2018 and this new grant represents a significant milestone in supporting our planned growth. Similarly, following initial funding support to launch our remote service in 2020, the National Lottery Community Fund invited us to apply for longer term core funding. 

32 

33 



Settle Annual Report 

2021-22 

## Expenditure: 

Funders supporting Settle’s work during the year include: 

## ~~STAFF COSTS:~~ 

THE ALBERT HUNT TRUST GARFIELD WESTON MAUREEN & DEREK MORTON FOUNDATION TRUST THE BEACON LODGE CHARITABLE TRUST THE HENRY SMITH CHARITY THE NATIONAL LOTTERY COMMUNITY FUND THE BERKELEY FOUNDATION THE HYDE FOUNDATION NATIONWIDE BUILDING CHARLES HAYWARD JOHN LYON’S CHARITY SOCIETY FOUNDATION JPMORGAN CHASE FOUDATION PEOPLE’S POSTCODE LOTTERY CRISEREN FOUNDATION THE LIGHTBULB TRUST THE PRET FOUNDATION ENTERPRISE DEVELOPMENT FUND LLOYDS BANK FOUNDATION THE TOLKIEN TRUST 

Further detail about the grants we received during the year is provided in Note 9 on Page 48. 

## ~~CONTRACTS:~~ 

Increased to reflect growth in the size of the team, from 9.1 to 11.6 FTE, in both the delivery and support teams (described above). 

## ~~DELIVERY COSTS:~~ 

Delivery costs stablised after the initial response to COVID-19 in 2021/22. Settle continued to provide young people in financial hardship with shopping vouchers or basic smart phones/credits and started a pilot to provide therapeutic counselling through independent qualified therapists. After the initial pilot, the provision of these services has been formalised as part of Settle’s core service. 

## ~~SUPPORT COSTS:~~ 

Higher support costs reflect underlying growth in the organisation, with specific investment in staff recruitment, training and welfare and an impact evaluation with New Economics Foundation during the year. In addition, Settle moved into new offices in July 2022, following a period of virtual working (rent free), thus increasing rental costs. 

Settle continued work with six partners (2020/21: six) – local authorities: Barnet, Hammersmith & Fulham, Hounslow and Lambeth; and housing associations: The Hyde Group and Origin Housing. In addition, Settle commenced a 12-month contract with London Borough of Lambeth to pilot the Settle Plus Programme, which was subsequently extended. 

## ~~DONATIONS:~~ 

During the year, Settle benefited from two significant donations from new supporters and deepened support from the annual Big Give campaign, which raised £16,332 from individual supporters and companies (and their employees) including Rothschild and Co, Moody’s and Marks Consulting Partners. 

34 

35 



Settle Annual Report 

2021-22 

## Reserves 

## ~~UNRESTRICTED FUNDS:~~ 

Settle was able to increase unrestricted reserves, reflecting the growth in the underlying cost base, as a result of increased donations and contract income. The level of reserves also benefitted from two unexpected significant donations towards the end of the financial year. Unrestricted reserves were equivalent to approximately 4.2 months of non-discretionary expenditure at year-end. 

## ~~RESTRICTED FUNDS:~~ 

Restricted reserves dipped during the period as a result of lower grant income due to the timing of new grant confirmations, this trend will reverse in 2022/23. 

## ~~RESERVES POLICY~~ 

## Acknowledgements 

The Albert Hunt Trust 

Barnet Council 

The Beacon Lodge Charitable Trust 

The Berkeley Foundation 

Charles Hayward Foundation 

Lambeth Council 

The Lightbulb Trust 

Lloyds Bank Foundation 

Marks Consulting Partners 

Maureen & Derek Morton Trust 

Monday Charitable Trust 

The trustees have reviewed and updated the previous reserves policy in light of the new 2022-25 strategic plan and the set a reserves policy whereby the free reserves (unrestricted funds) held by Settle should increase to four months of non-discretionary expenditure (2020/21: 3 months) during the period of the strategic plan, with a target of 3.5 months at the end of 2021/22. This equates to £209,000 (2020/21: £107,000) and would enable current activities to continue in the short-term should income fall temporarily (for example if a grant is not renewed) whilst also providing flexibility to enable Settle to invest for continued development and growth. 

At 31 March 2022, free reserves amounted to £252,488 (2020/21: £139,507), whilst this is approximately 4.2 months non-discretionary expenditure, equivalent to £43,000  (2020/21: 4 months, £32,000) above the reserves policy target level. The trustees consider this prudent in light of the continued growth of the organisation, significant grant funding targets for 2022/23, particularly with a number of grants due for renewal/replacement, and the ongoing uncertainty after the coronavirus pandemic and rising costs resulting from the current economic environment. 

## ~~GOING CONCERN~~ 

Criseren Foundation 

Enterprise Development Fund 

Garfield Weston Foundation 

Hammersmith and Fulham Council 

The Henry Smith Charity 

Hounslow Council 

The Hyde Foundation 

The National Lottery Community Fund 

Nationwide Building Society 

Newham Council 

Origin Housing 

People’s Postcode Lottery 

The Pret Foundation 

Rothschild & Co 

The trustees consider that there are no material uncertainties about the charity’s ability to continue as a going concern. The impact of the Covid-19 pandemic on the charity’s operations was also considered. 

The Hyde Group 

The Tolkien Trust 

John Lyon’s Charity 

JPMorgan Chase Foundation 

36 

37 



Settle Annual Report 

2021-22 

## Reference & Administrative Details 

Registered name 

Settle Support 

## Structure, Objects and Public benefit 

Settle Support (Settle) is a Charitable Incorporated Organisation registered with the Charity Commission (registered number 1162399). 

Charity registered number 1162399 

Trustees 

Sarah Byrt (appointed 24 March 2022) Steve Chaplin (appointed 24 March 2022) Mary-anne Hodd (appointed 1 March 2022) Kathleen Mohan Rachel Smith (appointed 24 March 2022) Robert John Trimble Marion Wadibia (appointed 24 March 2022) Sarah Elizabeth Drummond (resigned: 16 November 2021) Ben Lambert (resigned: 19 July 2022) Coco Pemberton (resigned: 24 March 2022) 

The governing document is a Constitution dated 5 May 2015. Settle registered with the Charity Commission on 24 June 2015. 

The objects of Settle, as stated in the Constitution, are, for the public benefit: 

1. To relieve those in need by reason of homelessness or adverse housing conditions; and 

2. To prevent and relieve poverty amongst homeless and formerly homeless people. 

In setting objectives and planning activities, the trustees confirm that they have complied with their duty under Section 17 of the Charities Act 2011 to have due regard to the Charity Commission’s guidance on public benefit. 

## Governance and Management 

Chief Executive Officer 

Principal office address and registered address 

Independent Examiner 

Bankers 

Richard Grahame 

The Dock, Tobacco Dock, Wapping Lane, London, E1W 1SF 

Olayinka Tomori Longmeade Consult Ltd, Regus House, Victory Way, Admiral’s Park, Crossways Dartford, DA2 6QD 

National Westminster Bank, 9 The Broadway, Stanmore, Middlesex, HA7 4DA 

Triodos Bank UK, Deanery Road, Bristol, BS1 5AS 

The governing body of the charity is the board of trustees, which, as of 31 March 2022, comprised of seven members (2020/212: five). Trustees as of the date of this report or who served during the year were: 

Sarah Byrt (appointed 24 March 2022) Steve Chaplin (appointed 24 March 2022) Mary-anne Hodd (appointed 1 March 2022) Kathleen Mohan Rachel Smith (appointed 24 March 2022) Robert John Trimble Marion Wadibia (appointed 24 March 2022) Sarah Elizabeth Drummond (resigned: 16 November 2021 ) Ben Lambert (resigned: 19 July 2022) Coco Pemberton (resigned: 24 March 2022) 

Trustees are appointed by a resolution passed at a meeting of the charity trustees. In selecting new trustees, the trustees consider the skills, knowledge and experience needed for the effective running of the charity. Prior to appointment new trustees will be provided with a copy of the Constitution, a copy of the Trustees’ annual report and financial statements, together with other relevant information. 

The board of trustees is responsible for overseeing all aspects of governance and risk. Strategy is led by the board of trustees, working closely with the staff team. The staff team, led by Rich Grahame, is responsible for the implementation and delivery of strategy and dayto-day operations of the charity. 

39 

38 



## 

## 

## 

## 


## 

## 

## 

|_Year ending 31 March 2022_|_Notes_|**2021/22**|**2021/22**|**2021/22**|**2020/21**|
|---|---|---|---|---|---|
|||**Unrestricted**|**Restricted**|**Total**|**Total**|
|||**Funds**|**Funds**|||
|||£|£|£|£|
|**Income from:**||||||
|Grants|||390,829|390,829|511,239|
|Contract income (charitable activities)||118,176||118,176|45,732|
|Donations||52,566|16,333|68,899|18,034|
|**Total Income**|_9_|**170,742**|**407,162**|**577,904**|**575,005**|
|**Expenditure:**|_2-5_|||||
|**_Costs of raising funds:_**||||||
|Marketing & fundraising|||2,697|2,697|3,244|
|Staff costs|_2_|1,657|43,088|44,745|42,280|
|**_Charitable activity_**- **_Preventing homelessness:_**||||||
|Staff costs|_2_|51,912|319,180|371,092|259,318|
|Delivery costs||1,202|4,104|5,306|2,752|
|Young Person grants||1,727|3,473|5,200|15,799|
|Mental Health support|||7,019|7,019||
|Staff recruitment, training & expenses||111|19,226|19,337|10,607|
|Insurance|||1,647|1,647|1,261|
|Off ice costs||(48)|19,257|19,209|7,038|
|CRM, IT & telecoms||584|15,054|15,638|16,111|
|Evaluation|||13,406|13,406||
|Development projects||33|2,564|2,597|16,748|
|Accounting, HR & legal|||8,346|8,346|11,440|
|**Total Expenditure**||**57,178**|**459,061**|**516,239**|**386,598**|
|**Net lncome/(expenditure)**||**113,564**|**(51,899)**|**61,665**|**188,407**|
|Transfers between funds||||||
|**Net movement in funds**||**113,564**|**(51,899)**|**61,665**|**188,407**|
|**Reconciliation of funds**|_9,10_|||||
|Total funds brought forward||139,507|343,178|482,685|294,278|
|Total funds carried forward||**253,071**|**291,279**|**544,350**|**482,685**|





## 

||_Notes_|2021/22|**2020/21**|
|---|---|---|---|
|||Total|Total|
|||Funds|**Funds**|
|||£|£|
|**Fixed assets:**||||
|Tangible fixed assets|_6_|583|367|
|**_Total fixed assets_**||**583**|**367**|
|**Current assets:**||||
|Debtors|7|65,867|36,334|
|Cash||524,835|480,385|
|**_Tota/current assets_**||**590,702**|**516,719**|
|**Liabilities:**||||
|Creditors: amounts falling due within 1 year|_8_|(46,935)|(34,401)|
|**_Net current assets_**||543,767|**482,318**|
|||||
|Total net assets||**544,350**|**482,685**|
|**The funds of the charity:**||||
|Restricted income funds|_9,10_|291,279|343,178|
|Unrestricted funds||253,071|139,507|
|**Total charity funds**||**544,350**|**482,685**|




|**_Cash flows from operating activities:_**<br>Net cash provided by (used in) operating activities<br>**_Cash flows from investing activities:_**<br>Purchase of fixed assets<br>Net cash provided by (used in) investing activities<br>**Change in cash**&**cash equivalents in the reporting**<br>**period**<br>Cash & cash equivalents at the beginning of the reporting<br>period<br>_Note_<br>_A_<br>**Cash**&**cash equivalents at the end of the reporting**<br>_B_<br>**period**|<br>**2021/22**<br>£<br>**2020/21**<br>£|
|---|---|
||<br>45,050<br>177,750|
||(600)<br>(550)|
||(600)<br>(550)|
||**44,450**<br>480,385<br>**177,200**<br>303,185|
||**524,835**<br>**480,385**|



## 

|**Net income for the reporting period**<br>Add back: Depreciation charges<br>(increase) in debtors<br>Increase in creditors<br>**Net cash provided by (used in) operating activities**<br>B.**Analysis of Cash and Cash Equivalents**<br>Cash in hand an in bank<br>Other cash equivalents<br>**Total cash and cash equivalents**|**2021/22**<br>£<br>**61,665**<br>384<br>(29,533)<br>12.534<br>**45,050**<br>**2020/21**<br>£<br>**188,407**<br>516<br>(13,252)<br>2,079<br>**177,750**|
|---|---|
||**2021/22**<br>£<br>524,835<br>**2020/21**<br>£<br>480,385|
||**524,835**<br>**480,385**|





## 

## 

## 

## 

## 

## 

## 

## 

## 

## 



## 

|Salaries<br>Pension costs<br>Social security costs<br>Employee costs<br>Consultancy agreement costs<br>**Total staff costs**|2021/22<br>2020/21<br>£<br>£<br>375,871<br>268,603<br>7,697<br>5,240<br>32,269<br>20,575|
|---|---|
||415,837<br>294,418<br>7,180|
||**415,837**<br>**301,598**|



## 

|**Cost**<br>Opening balance<br>Additions during the year<br>Closing balance<br>**Accumulated depreciation**<br>Opening balance<br>Charge for the year<br>Closing balance<br>**Net book value at 31 March 2022**<br>Net book value at 31 March 2021|**Computer**<br>**equipment**<br>£<br>1,550<br>600<br>**Total**<br>£<br>1,550<br>600|
|---|---|
||2,150<br>1,183<br>384<br>2,150<br>1,183<br>384|
||1,567<br>**583**<br>367<br>1,567<br>**583**<br>367|



## 

## 

## 

## 

|**7. Debtors**||
|---|---|
|Debtors<br>Prepayments and accrued income<br>**Total**|31 March<br>2022<br>£<br>58,226<br>7,641<br>**65,867**<br>31 March<br>2021<br>£<br>20,395<br>15,939<br>**36,334**|
|**8. Creditors: amounts falling due within one year**||
|Accruals<br>Creditors<br>Deferred income<br>Total|31 March<br>2022<br>£<br>2,845<br>9,486<br>34,604<br>**46,935**<br>31 March<br>2021<br>£<br>4,776<br>11,175<br>18,450<br>**34,401**|





## 

|||
|---|---|
|Restricted Grant<br>Purpose<br>The Henry Smith Charity<br>CEO costs<br>The Henry Smith Charity<br>Programme Manager costs<br>Garfield Weston Foundation<br>Core costs<br>The Tolkien Trust<br>Core costs<br>The Lightbulb Trust<br>Core costs<br>Lloyds Bank Foundation<br>Core costs<br>M&D Morton Trust<br>Alumni programme costs<br>John Lyon's Charity<br>Programme delivery costs<br>The Hyde Foundation<br>Support for Hyde Housing tenants<br>Charles Hayward Foundation<br>Programme delivery costs<br>Crisis<br>Programme delivery costs<br>People's Postcode Trust<br>Programme Manager costs<br>Christmas Campaign*<br>Programme delivery costs<br>The CriSeren Foundation<br>Alumni programme costs<br>The Albert Hunt Trust<br>Core costs<br>Enterprise Development Fund<br>Capacity building<br>Clapham Relief Fund<br>Young Person grants<br>**Total**|2021/22<br>£<br>49,000<br>19,000<br>50,000<br>40,000<br>35,000<br>30,000<br>30,000<br>31,480<br>20,000<br>25,000<br>25,000<br>20,000<br>16,333<br>6,000<br>5,000<br>5,000<br>349|
||**407,162**|



## 

|Restricted Grant<br>Purpose<br>National Lottery Community Fund<br>Remote delivery pilot & core costs<br>JP MorganChase Foundation<br>The Henry Smith Charity<br>The Tolkien Trust<br>Lloyds Bank Foundation<br>Lloyds Bank Foundation<br>John Lyon's Charity<br>The Hyde Foundation<br>The Hyde Foundation<br>Charles Hayward Foundation<br>Beacon Lodge Charitable Trust<br>The Berkeley Foundation<br>People's Postcode Trust<br>Notting**Hill**Genesis<br>Enterprise Development Fund<br>The Lightbulb Trust<br>London Community Response<br>Fund<br>The CriSeren Foundation<br>Westminster Foundation<br>The Albert Hunt Trust<br>Christmas Campaign<br>**Total**<br>Programme delivery costs<br>CEO costs<br>Core costs<br>Core costs<br>COVID response<br>Programme delivery costs<br>Remote delivery pilot<br>Support for Hyde Housing tenants<br>Programme delivery costs<br>Programme delivery costs<br>Mental Health support costs<br>Programme Manager costs<br>Programme delivery costs<br>Income capacity building<br>Young Person grants<br>Interpreter services<br>Operations Manager costs<br>Young Person grants<br>Core costs<br>Programme delivery costs|2020/21<br>£<br>91,859<br>77,500<br>44,000<br>40,000<br>35,000<br>5,110<br>31,000<br>28,593<br>10,000<br>25,000<br>25,000<br>20,000<br>20,000<br>13,500<br>12,500<br>10,000<br>6,480<br>6,000<br>4,364<br>5,000<br>4,000|
|---|---|
||**514,906**|





|JPMorgan Chase Foundation<br>The Hyde Foundation<br>The Hyde Foundation<br>Nationwide Building Society<br>Lloyds Bank Foundation<br>Lloyds Bank Foundation<br>Charles Hayward Foundation<br>The Beacon Lodge Charitable<br>Trust<br>The Berkeley Foundation<br>John Lyon's Charity<br>The Tolkien Trust<br>The Henry Smith Charity<br>The Henry Smith Charity<br>People's Postcode Trust Charity<br>London Community Response<br>Fund<br>The CriSeren Foundation<br>Christmas Campaign<br>The Pret Foundation<br>The Albert Hunt Trust<br>Enterprise Development Fund<br>Garfield Weston Foundation<br>The Lightbulb Trust<br>Maureen & Derek Morton Trust<br>Crisis<br>Clapham Relief Fund<br>**Total restricted funds**|Balance<br>at<br>Expenditur<br>Balance at<br>1 April<br>Income<br>e<br>Transfer<br>31 March<br>2021<br>2022<br>£<br>£<br>£<br>£<br>£<br>104,660<br>(104,660)<br>28,225<br>(28,225)<br>16,027<br>20,000<br>(16,027)<br>20,000<br>21,146<br>(21,146)<br>26,610<br>30,000<br>(39,068)<br>17,542<br>607<br>(607)<br>20,371<br>25,000<br>(20,422)<br>24,949<br>20,066<br>(19,872)<br>194<br>20,000<br>(7,019)<br>12,981<br>17,374<br>31,480<br>(24,071)<br>24,783<br>16,999<br>40,000<br>(43,180)<br>13,819<br>16,521<br>49,000<br>(48,017)<br>17,504<br>19,000<br>19,000<br>11,707<br>20,000<br>(21,173)<br>10,534<br>6,480<br>(6,480)<br>5,760<br>6,000<br>(5,760)<br>6,000<br>4,000<br>16,333<br>(5,654)<br>14,679<br>2,997<br>(2,997)<br>2,311<br>5,000<br>(5,911)<br>1,400<br>1,317<br>5,000<br>(4,106)<br>2,211<br>50,000<br>(14,325)<br>35,675<br>35,000<br>(19,992)<br>15,008<br>30,000<br>30,000<br>25,000<br>25,000<br>349<br>(349)|
|---|---|
||**343,178**<br>**407,162**<br>**(459,061)**<br>**291,279**|



## 

|**_Restricted Funds_-** **_2020/21 Comparative_**|**_Restricted Funds_-** **_2020/21 Comparative_**|
|---|---|
|||
|JPMorgan Chase Foundation<br>Nationwide Building Society<br>The Berkeley Foundation<br>The Berkeley Foundation<br>Lloyds Bank Foundation<br>Lloyds Bank Foundation<br>The Hyde Foundation<br>The Hyde Foundation<br>Maureen & Derek Morton Trust<br>Notting Hill Genesis<br>Garfield Weston Foundation<br>The Henry Smith Charity<br>The Collective Foundation<br>The Pret Foundation<br>The National Lottery Community<br>Foundation<br>The Tolkien Trust<br>John Lyon's Charity<br>Charles Hayward Foundation<br>Beacon Lodge Charitable Trust<br>People's Postcode Trust<br>Enterprise Development Fund<br>The Lightbulb Trust<br>London Community Response<br>Fund<br>The Albert Hunt Trust<br>The CriSeren Foundation<br>Westminster Foundation<br>Christmas Campaign<br>**Total restricted funds**|Balance<br>Expenditur<br>Balance at<br>b/fwd<br>Income<br>e<br>Transfer<br>31 March<br>1 April 2020<br>2021<br>£<br>£<br>£<br>£<br>£<br>73,955<br>77,500<br>(46,795)<br>104,660<br>47,779<br>(26,633)<br>21,146<br>30,687<br>(30,687)<br>20,000<br>20,000<br>16,305<br>35,000<br>(24,695)<br>26,610<br>5,110<br>(4,503)<br>607<br>12,500<br>10,000<br>(6,473)<br>16,027<br>28,593<br>(368)<br>28,225<br>10,081<br>(10,081)<br>9,494<br>13,500<br>(22,994)<br>9,460<br>(9,460)<br>7,214<br>44,000<br>(34,693)<br>16,521<br>3,790<br>(3,790)<br>3,746<br>(749)<br>2,997<br>91,859<br>(91,859)<br>40,000<br>(23,001)<br>16,999<br>31,000<br>(13,626)<br>17,374<br>25,000<br>(4,629)<br>20,371<br>25,000<br>(4,934)<br>20,066<br>20,000<br>(8,293)<br>11,707<br>12,500<br>(11,183)<br>1,317<br>10,000<br>(10,000)<br>6,480<br>6,480<br>5,000<br>(2,689)<br>2,311<br>6,000<br>(240)<br>5,760<br>4,364<br>(4,364)<br>4,000<br>4,000|
||**225,011**<br>**514,906**<br>**(386,658)**<br>**(10,081)**<br>**343,178**|





## 

|Tangible fixed assets<br>Current assets<br>Creditors: amounts falling<br>due within 1 year<br>**Total**|Restricted<br>Unrestricted<br>Funds<br>Funds<br>31 March<br>31 March<br>2022<br>2022<br>£<br>£<br>583<br>303,465<br>287,237<br>(12,769)<br>(34,166)<br>Total<br>31 March<br>2022<br>£<br>583<br>590,702<br>(46,935)<br>Total<br>31 March<br>2021<br>£<br>367<br>516,719<br>(34,401)|
|---|---|
||**291,279**<br>**253,071**<br>**544,350**<br>**482,685**|



## 

|Tangible fixed assets<br>Current assets<br>Creditors: amounts falling<br>due within 1 year<br>**Total**|Restricted<br>Unrestricted<br>Total<br>Funds<br>Funds<br>31 March<br>31 March<br>31 March<br>2021<br>2021<br>2021<br>£<br>£<br>£<br>367<br>367<br>358,762<br>157,957<br>516,719<br>(15,951)<br>(18,450)<br>(34,401)|
|---|---|
||**343,178**<br>**139,507**<br>**482,685**|



## 

|_Year ending 37 March 2022_<br>**Income from:**<br>Grants<br>Contract income (charitable activities)<br>Donations<br>**Total Income**<br>**Expenditure:**<br>**_Costs of raising funds:_**<br>Marketing & fundraising<br>Staff costs<br>**_Charitable activity_**-<br>**_Preventing homelessness:_**<br>Staff costs<br>Delivery costs<br>Young Person grants<br>Staff recruitment, training & expenses<br>Insurance<br>Office costs<br>IT & telecoms<br>Development projects<br>Accounting & legal fees<br>**Total Expenditure**<br>**Net Income**<br>Transfers between funds<br>**Net movement in funds**<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward|**2020/21**<br>**2020/21**<br>**2020/21**<br>**Unrestricted**<br>**Restricted**<br>**Total**<br>**Funds**<br>**Funds**<br>£<br>£<br>£<br>333<br>510,906<br>511,239<br>45,732<br>45,732<br>14,034<br>4,000<br>18,034<br>**60,099**<br>**514,906**<br>**575,005**<br>3,244<br>3,244<br>42,280<br>42,280<br>(120)<br>259,438<br>259,318<br>42<br>2,710<br>2,752<br>0<br>15,799<br>15,799<br>18<br>10,589<br>10,607<br>1,261<br>1,261<br>7,038<br>7,038<br>16,111<br>16,111<br>(152)<br>16,900<br>16,748<br>152<br>11,288<br>11,440<br>**(60)**<br>**386,658**<br>**386,598**<br>**60,159**<br>**128,248**<br>**188,407**<br>10,081<br>(10,081)<br>**70,240**<br>**118,167**<br>**188,407**<br>69,267<br>225,011<br>294,278<br>**139,507**<br>**343,178**<br>**482,685**|
|---|---|



