**REGISTERED CHARITY NUMBER: 1174330** 


**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION REPORT OF THE TRUSTEES AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

Quest Chartered Management Accountants Branston Court Branston Street Jewellery Quarter Birmingham B18 6BA 



**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

||PAGE|
|---|---|
|REPORT OF THE TRUSTEES|1 TO 4|
|INDEPENDENT EXAMINER'S REPORT|5|
|STATEMENT OF FINANCIAL ACTIVITIES|6|
|BALANCE SHEET|7 TO 8|
|NOTES TO THE FINANCIAL STATEMENTS|9 TO 12|
|DETAILED STATEMENT OF FINANCIAL ACTIVITIES|13|





## **Fox Hollies Community Association CIO Trustees’ Annual Report** 

## **For the year ended 31 January 2023** 

## **REFERENCE AND ADMINISTRATIVE INFORMATION** 

Fox Hollies Community Association CIO is a Charitable Incorporated Organisation (CIO) granted charitable status on 2017. 

## **Registered Charity Number** : 1174330 

**Address:** Fox Hollies Forum, Greenwood Avenue, Acocks Green, Birmingham, B27 7RA 

**Trustees:** Trustees who have served during this reporting period are as follows: 

## **Board of Trustees** 

John Gardner – Chair  (Appointed April 2021) Lesley Smith (Appointed August 2017) Teresa Smith (Appointed August 2017) David Prescott (Appointed April 2021) Keith Wall (Appointed January 2022) John Coyle (Resigned June 2022) 

## **Bank** 

Co-Operative Bank PLC P.O. Box 101, 1 Balloon Street, Manchester M60 4EP 

## **Independent Examiner** 

Nick Bonnaud ACMA 

Quest Chartered Management Accountants Branston Court, Branston Street Birmingham, B18 6BA 

- 1 – 



## **Fox Hollies Community Association CIO Trustees’ Annual Report** 

**For the year ended 31 January 2023** 

## **Objectives and activities** 

The objectives of the CIO are: 

To promote the benefit of the inhabitants of Acocks Green and the surrounding area.  All areas of activity and conduct shall be conducted without distinction of sex, political persuasion, gender, race, cultural or other opinions.  The Association shall work with individuals, local authorities, education, health and charitable organisations in a common effort to advance education, wellbeing and leisure activities for the inhabitants of Acocks Green and surrounding areas. 

## **Achievements and performance** 

The 2022/2023 year has been one of significant change and challenge for the Association whilst we continually strived to meet our aims and objectives, and in planning the future direction of the organisation. Whilst our work continued to grow across all areas, as an organisation we have had to have deeper conversations as to why we exist and how we can operate more efficiently with the resources we have to better serve our community. 

## **Staffing and Structure** 

With the organisation’s work growing steadily across 2021/2022 coming out of national lockdowns, and with the steeping down of the previous chair of trustees, the Trustee board explored the options related to the organisational structure. This resulted in some changes within the staff team, including the creation and changes of new roles. In February 2022, the Board appointed a full-time Community Development Manager to oversee the day-to-day running of the Association. We also saw the Clerical Assistant role’s hours increased to support the increased business administration needs of the organisation. In addition to the changing nature of our work over the pandemic, the Board also created the part-time Social Activities Co-ordinator role to support the development of new provision to support hard-to-reach communities in Acocks Green. 

## **Volunteers** 

Our volunteer pool remains down on pre-pandemic numbers, with around 40 volunteers supporting our work across an average week. As we plan for the future, the Association has started a piece of work to support the volunteer journey with the organisation and to better support and celebrate the significant impact volunteers have on our work. 

## **Activities** 

With this being the first full-year since the pandemic that all activities have been able to function, we have seen areas of our work flourish with other areas facing significant challenges. 

## • _Pre-school and Stay and Play_ 

Our pre-school setting has faced significant challenges over the reporting period, with staffing issues and an anticipated Ofsted inspection. Whilst the staffing issues were overcome early into the year, the setting received it’s Ofsted inspection in June 2022. The inspection highlighted improvements that the setting needs to consider and received a Requires Improvement rating. As disappointing as this was, it did mean that extra resources and time was put into place to ensure areas of improvement were addressed. 

- 2 – 



Since then, the staff team have worked hard with a new staff CPD plan, a newly updated curriculum and changes to internal assessments being made. It’s at this point that the Trustees would like to thank the pre-school staff for their ongoing commitment and hard work in the face of a challenging year for the setting. 

Our stay and play setting has gone from strength to strength since the new academic year, with an increase in parents and children attending the weekly sessions. The introduction to ‘Messy Thursdays’ based around messy play and sensory activities have been a welcomed introduction. 

## • Children and Youth Work 

Our children and youth work provision continues to thrive, with families and members being supported in a variety of ways. Our open access Junior and Youth Club sections continue operating several times per week with strong numbers, and our Holiday Activity and Food provision during the school holidays has grown. Work with local primary schools to target families most at risk of holiday hunger has been the biggest factor for this growth. 

We’ve also been delivering funded projects through UK Youth, Streetgames and linking in with the Commonwealth Games, providing opportunities for young people to attend the events linked to the Games. Through UK Youth funding for Inspire 2022, we’ve seen young people deliver social action events in Acocks Green based around the cost-of-living crisis, Mental Health support and LGBTQ+ awareness. 2022 also saw our first cohort of Duke of Edinburgh participants go through the award programme, with 12 young people achieving their bronze award. 

Finally thanks to funding provided by Acocks Green Lions we have been able to provide a cooked meal for all children and young people who attend our weekly sessions, free of charge from October 2022 until January. 

## • _Social Activities_ 

As a part of the new remit under the Social Activities Co-ordinator we have seen several changes in our work. Our regular Friday lunch clubs have continued to be a staple of our weekly calendar with strong numbers throughout. As a response to the cost-of-living crisis we introduced a weekly ‘Warm Welcome Community Café’ and linked into the City Council’s programme of opening up free community warmspaces for residents. With our first sessions opening in October 2022, we have seen regular attendees access the space, receive free refreshments and lunches, as well as access debt advice, grant support for home improvements and food hampers. This has only been possible through partnership work with other organisations including Acocks Greener and MECC. 

## • _Community Activities_ 

Our community activities strand of work has continued to grow across the board, with group numbers increasing steadily. The Acocks Green Men’s Shed has extended it’s offer to four days a week to meet demand. We have also seen our Yarn and Yarn knitting group’s numbers grow to over 25 regular attendees, which is also mirrored by the growth of our line dancing group. Some of our other groups have continued to struggle with membership numbers post-pandemic and we have set-up time to work with our Social Activities Coordinator to support their work. Our Gardening Group has worked steadily across the year, and for the first time was a part of the Acocks Green Village in Bloom judging route, successfully helping Acocks Green receive Gold standard in the awards. 

- 3 - 



- _Community Events_ 

This year saw the welcomed return of Acocks Green Carnival, taking place for it’s 49[th] year. The event again received positive feedback from attendees and stall holders. We have also hosted our own Queen’s Platinum Jubilee celebration at Fox Hollies Forum with over 150 individuals attending from across the community. 

## **Reserve Policy** 

The Trustees continue to adopt the Reserve Policy of a minimum 3 months which is reviewed every two years. The current level of reserves is £ 43,000. The Trustees are also aware of the need to explore the possibility of increasing the reserve amount to reflect the changing nature of the charity and it’s work. 

## **Structure, Governance and Management;** 

Fox Hollies Community Association CIO is a registered Charitable Incorporated Organisation (CIO). It is governed by a constitution of a charitable incorporated organisation. 

The Charity Trustees manage the affairs of the CIO and may for that purpose exercise all the powers of the CIO. 

There must be at least 3 charity trustees. If the number falls below this minimum, the remaining trustee or trustees may act only to call a meeting of the charity trustees, or appoint a new charity trustee. The maximum number of charity trustees is 12.  The charity trustees may not appoint any charity trustees if as a result the number of charity trustees would exceed the maximum. 

## **Plans for the Future** 

With the charity still anticipating to remain at Fox Hollies Forum with an extended lease currently under negotiation with the Diocese, the Association will undertake a period of planning and consulting on it’s future direction. With a challenging funding and business environment for the organisation and with local residents facing increasing challenges linked to the cost of living and other economic pressures, the charity needs to consider carefully it’s approach to the future. 


John Gardner Chair of Trustees 

- 4 - 



## **FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 JANUARY 2023** 

I report on the accounts for the year ended 31 January 2022 set out on pages below. 

## **Respective responsibilities of trustees and examiner.** 

The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year (under section 144(2) of the Charities Act 2011 (the 2011 Act)) and that an independent examination is required. 

Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to: 

- examine the accounts under section 145 of the 2011 Act 

- to follow the procedures laid down in the General Directions given by the Charity Commission (under Section 145(5)(b) of the 2011 Act); and 

- to state whether particular matters have come to my attention. 

## **Basis of the independent examiner's report** 

My examination was carried out in accordance with the General Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a 'true and fair view' and the report is limited to those matters set out in the statements 

## **Independent examiner's statement** 

In connection with my examination, no matter has come to my attention: 

- (1) which gives me reasonable cause to believe that, in any material respect, the requirements 

- to keep proper accounting records in accordance with Section 386 and 387 of the Companies Act 2006; and 

- to prepare accounts which accord with the accounting records, comply with the accounting requirements of Sections 394 and 395 of the Companes Act 2006 and with the methods and principals of the Statement of Recommended Practice: Accounting and Reporting by Charities 

have not been met; or 

- (2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached. 

## Nick Bonnaud ACMA 

Quest Chartered Management Accountants 

Branston Court, Branston Street Birmingham, B18 6BA 

Date: 28th February 2023 

- 5 - 



**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

**STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 JANUARY 2023** 

|**INCOMING RESOURCES**<br>**Incoming resources from generated funds**<br>Pre-school Grant<br>Pre School fees<br>Pre-school<br>E/Centre Fundraising<br>General Donations & Gift Aid<br>Fund Raising<br>Community Activities<br>Private Hire<br>Refreshments<br>Luncheon Club<br>Youth Club Fees<br>Yarn&Yarn<br>Events<br>Under/over Banked<br>Bank Interest<br>Menshed<br>Youth Project Bags of Help<br>Transfer<br>Banking Adjustment<br>HMRC<br>Older Persons<br>Christmas Fayre<br>Youth work grants<br>AG Carnival<br>Grants<br>Cash<br>Check<br>fundraising<br>Interest (savings account)<br>Other<br>**Total incoming resources**<br>**RESOURCES EXPENDED**<br>**Charitable activities**<br>Older person Activities<br>HMRC Tax/NI<br>Pensions<br>Pre School Equipment<br>Pre School<br>E/Centre Activities<br>Youth Work Activities<br>Youth HAF SC Equipment<br>Youth HAF SC Sundry<br>Youthwork HAF Summerfood<br>Youthwork HAF Trips<br>Coffee Bar<br>Admin<br>Accounting/Payroll<br>Heat&Light<br>Rates<br>Telephone<br>Community Activities<br>Insurance<br>Training<br>Caretaking Materials<br>Volunteer Expenses<br>Repairs and maintenance<br>Youthwork General<br>Staff cost<br>Sundry<br>Events<br>Professional fee<br>Equipment<br>Refereshment<br>Men's shed<br>AG Carnival<br>Cash<br>HAD Food provisions<br>Amazon<br>Luncheon club<br>Print banner<br>Other<br>**Total resources expended**<br>**NET INCOMING/(OUTGOING) RESOURCES**<br>5<br>**RECONCILIATION OF FUNDS**<br>Total funds brought forward<br>Petty Cash<br>Movement in Accruals/Prepayments<br>Transfer from old charity<br>Transfer between funds<br>10<br>**TOTAL FUNDS CARRIED FORWARD**|Unrestricted<br>Funds<br>Notes<br>£<br>93,153.94<br>31,216.54<br>1,062.00<br>1,241.71<br>2927.49<br>4,093<br>11,057<br>6,513<br>2,438<br>1,196.22<br>1,318.91<br>574.56<br>3,266.18<br>200.40<br>264.41<br>174<br>160,697<br>9,294<br>605<br>1,660<br>42<br>3,641<br>870<br>990<br>4,224<br>18,460<br>10,964<br>678<br>2,001<br>2,826<br>1,212<br>6,310<br>149,334<br>1,442<br>518<br>5,816<br>1,688<br>520<br>320<br>1,321<br>599<br>1,924<br>247<br>570<br>108<br>94<br>228,278<br>Unrestricted<br>Funds<br>Notes<br>£<br>(67,581)<br>164,702.00<br>97,121||Restricted<br>Funds<br>£<br>800.00<br>3,392.50<br>61,079.20<br>3,670.57<br>|New Charity<br>Funds<br>£<br> <br>0|31-Jan-23<br>31-Jan-22<br>Total<br>Total<br>Funds<br>Funds<br>£<br>£<br>93,154<br>124,214<br>31,217<br>23,192<br>1,062<br>50<br>0<br>5.5<br>1,242<br>2236.46<br>2,927<br>384.47<br>4,093<br>1873<br>11,057<br>14,921<br>0<br>288.1<br>6,513<br>0<br>2,438<br>12128.71<br>800<br>300<br>0<br>1271<br>0<br>0<br>0<br>49.43<br>3,393<br>1000<br>0<br>0<br>0<br>-481.42<br>0<br>12119.05<br>0<br>3715<br>0<br>1691.1<br>62,398<br>62589<br>3,671<br>575<br>3,266<br>200<br>0<br>264<br>174<br>22,545<br>228,443<br>284,091<br>0<br>933<br>0<br>10,273<br>9,294<br>8,087<br>605<br>4,286<br>1,660<br>1625.22<br>42<br>46.18<br>3,641<br>0<br>870<br>211.15<br>990<br>172.82<br>0<br>3896.99<br>4,224<br>1599.65<br>0<br>436.76<br>0<br>1745.79<br>18,460<br>2292<br>10,964<br>5734.9<br>678<br>718.12<br>2,001<br>1819.85<br>0<br>299.29<br>2,826<br>2171.06<br>1,212<br>556.58<br>0<br>479.73<br>0<br>647.96<br>6,310<br>17459.79<br>0<br>3144.23<br>149,334<br>133,139<br>1,442<br>518<br>5,816<br>1,688<br>520<br>320<br>1,321<br>599<br>1,924<br>247<br>570<br>108<br>0<br>94<br>1086.13<br>228,278<br>202,862<br>31-Jan-22<br>31-Jan-21<br>Total<br>Total<br>Funds<br>Funds<br>£<br>£<br>165<br>81,230<br>240,708.00<br>159,478<br>240,873<br>240,708|
|---|---|---|---|---|---|
||||68,942|||
||||0<br>Restricted<br>Funds<br>£|0<br>Trustee<br>Contingency<br>Funds<br>£||
||||68,942<br>33,006.00|0<br>43,000.00||
||||101,948|43,000||





## **FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **BALANCE SHEET AS AT 31 JANUARY 2022** 

|Unrestricted<br>Funds<br>Notes<br>£<br>**FIXED ASSETS**<br>Tangible assets<br>-<br>**CURRENT ASSETS**<br>Debtors<br>-<br>Cash at bank and in hand<br>97,121<br>97,121<br>**CREDITORS**<br>Amounts falling due within<br>one year<br>8<br>-<br>**NET CURRENT ASSETS**<br>97,121<br>**TOTAL ASSETS LESS CURRENT**<br>**LIABILITIES**<br>97,121<br>**NET ASSETS**<br>97,121<br>**FUNDS**<br>9<br>Unrestricted funds<br>-<br>Restricted funds<br>-<br>Trustee Contingency funds<br>-<br>**TOTAL FUNDS**|Restricted<br>Funds<br>£<br>-<br>-<br>101,948<br>101,948<br>-<br>101,948<br>101,948<br>101,948<br>-<br>-<br>-|Trustee<br>Contingency<br>Funds<br>£<br>-<br>-<br>43,000<br>43,000<br>43,000<br>43,000<br>43,000<br>-<br>-<br>-|31-Jan-23<br>Total<br>Funds<br>£<br>-<br>-<br>242,070<br>242,070<br>-<br>242,070<br>242,070<br>242,070<br>97,121<br>101,948<br>43,000<br>242,070|31-Jan-22<br>Total<br>Funds<br>£<br>-<br>-<br>240,708|
|---|---|---|---|---|
|||||240,708<br>0|
|||||240,708|
|||||240,708|
|||||240,708|
|||||164,702<br>33,006<br>43,000|
|||||240,708|



- 7 - 



## **FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

**BALANCE SHEET (CONTINUED….) FOR THE YEAR ENDED 31 JANUARY 2023** 

The charity is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 January 2023. 

The members have not required the charity company to obtain an audit of its financial statements for the year ended 31 January 2023 in accordance with Section 476 of the Companies Act 2006. 

The financial statements were approved by the Board of Trustees on 28/02/2023 

- 8 - 



**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

## **1. ACCOUNTING POLICIES** 

## **Accounting convention** 

The financial statements have been prepared under the historical cost convention, and in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008), the Companies Act 2006 and the requirements of the Statement of Recommended Practice, Accounting and Reporting by Charities. 

## **Incoming resources** 

All incoming resources are included on the Statement of Financial Activities when the charity is legally entitled to the income and the amount can be quantified with reasonable accuracy. 

## **Resources expended** 

Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources. Grants offered subject to conditions which have not been met at the year end date are noted as a commitment but not accrued as expenditure. 

## **Tangible fixed assets** 

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. 

Plant and machinery etc. - 20% on cost 

## **Taxation** 

The charity is exempt from corporation tax on its charitable activities. 

## **Fund accounting** 

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. 

Restricted funds can only be used for particular restricted purposes within the objectives of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes. 

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements. 

- 9 - 



**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

|**2.**<br>**VOLUNTARY INCOME**<br>Donations<br>Grants<br>**3.**<br>**ACTIVITIES FOR GENERATING FUNDS**<br>Fundraising events<br>**4.**<br>**INVESTMENT INCOME**<br>Deposit account interest<br>**5.**<br>**NET INCOMING/(OUTGOING) RESOURCES**<br>Net resources are stated after charging:<br>Depreciation|31-Jan-23<br>£<br>1,242<br>93,154|31-Jan-22<br>£<br>376<br>136,333<br>136,154<br>31-Jan-22<br>£<br>124,265|
|---|---|---|
||<br>94,396||
||<br>31-Jan-23<br>£<br>66,037<br>31-Jan-23<br>£<br>264<br>31-Jan-23<br>£<br>-||
|||31-Jan-22<br>£<br>49|
|||31-Jan-22<br>£<br>-|



- 10 - 



## **FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

## **6. TRUSTEES' REMUNERATION AND BENEFITS** 

During the year no trustees received remuneration or benefits. 

## Trustees' Expenses 

There were no trustees' expenses paid for the year ended 31 January 2023 (2020: £Nil) 

## **7. STAFF COSTS** 

|Wages, salaries and employers NIC|31-Jan-23<br>£<br>149,334|31-Jan-22<br>£<br>133,139|
|---|---|---|



- 11 - 



**FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023** 

|**8.**|**CREDITORS: AMOUNTS DUE**|**FALLING WITHIN**|**FALLING WITHIN**|**ONE YEAR**|||
|---|---|---|---|---|---|---|
||||||31-Jan-23|31-Jan-22|
||||||£|£|
||Trade creditors||||-|-|
||Taxation and social security||||-|-|
||||||0|0|
|**9.**|**MOVEMENT IN FUNDS**||||||
|||||At|At|Net movement|
|||||31-Jan-23|31-Jan-22|in fund|
|||||£|£|£|
||**Unrestricted funds**||||||
||General fund|||97,121|164,702|(67,580.75)|
||**Restricted funds**|||101,948.27|33,006.00|68,942|
||**Contingency Funds**|||43,000.00|43,000.00|-|
||**TOTAL**|||242,070|240,708|1,362|
||Net movement in funds, included in the above|||are as follows:|||
|||Incoming||Resources|Transfer from|Transfer from|
|||resources||expended|from charity|from charity|
||||£|£|£|£|
||**Unrestricted funds**||||||
||General fund|160,697||228,278|-|-|
||**Restricted funds**|68,942.27||-|-|-|
||**Contingency Funds**|-||-|-|-|
||**TOTAL**|229,640||228,278|0|0|



- 12 - 



## **FOX HOLLIES COMMUNITY ASSOCIATION CHARITY INCORPORATED ORGANISATION DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 JANUARY 2023** 

|**INCOMING RESOURCES**<br>**Voluntary income**<br>Donations<br>Transfer<br>AG Carnival<br>cash<br>Cheque<br>Grants<br>**Fees**<br>Other Fees<br>Subscriptions + General<br>Pre School Fees<br>**Activities for generating funds**<br>Fundraising events<br>**Investment income**<br>Deposit account interest<br>**Incoming resources from charitable activities**<br>Receipts from activities<br>Room lettings<br>**Total incoming resources**<br>**RESOURCES EXPENDED**<br>**Purchases**<br>Professional fee<br>Staff Cost<br>Employers NI & Pensions<br>Maintenance<br>Telephone<br>Postage and stationery<br>Insurance<br>Accountancy / Payroll<br>Advertising & PR<br>Food<br>Utilities<br>Rent & Rates|31-Jan-23<br>£<br>1,242<br>1,196<br>3,671<br>3,266<br>200<br>156,127<br>165,702<br>6,513<br>2,438<br>32,279<br>2,927<br>264<br>4,267<br>11,057<br>15,324<br>225,447<br>5,816<br>149,334<br>9,294<br>6,310<br>2,001<br>0<br>2,826<br>18,460<br>0<br>0<br>10,964<br>678|31-Jan-22<br>£<br>14<br>125,833|
|---|---|---|
|||125,847<br>11,891<br>34,987<br>426<br>16,313<br>12,058|
|||28,371<br>201,521<br>1,554<br>98,052<br>15,345<br>17,788<br>1,530<br>3,462<br>2,368<br>3,252<br>136<br>0<br>1,835<br>15,636|





|Project Costs<br>Volunteer Expenses<br>Youth Work<br>Equipment<br>HAD provisions<br>AG Carnival<br>Mens shed<br>Events<br>Refreshments<br>Cash<br>Luncheon Club<br>Other<br>**Net income/(expenditure)**|2,307<br>0<br>9,725<br>1,688<br>1,924<br>1,321<br>320<br>518<br>520<br>599<br>570<br>3,103<br>228,278<br>(2,831)||2,922<br>215<br>3,899<br>610|
|---|---|---|---|
||||167,482|
|||||
||||34,039|



- 14 - 

