BUSINESS ADVISORS The Ogilvie Charities Financial Statements For the Year Ended 31 December 2025 Charitable Incorporated Organisation Registration Number.. 1196197 Registered Provider of Social Housing Number.. A2819
THE OGILVIE (WIRMES CONTENTS OF THE FINANCIALSTATEMENTS FOR THEY&4R ENDED31 DE(EMBER2015 Reportof theTrustsEs Ito7 Ind•pind•ntAudltoes Report 8toio St•tement•l Fln•n¢l•lA¢iivlEles li B•l•n¢•Sh••t 12 C•sh FlowsiaMm•ni 15 NotestoiheAttounts 141029 Llnked Ch•rltlu-Suftwn•ry5t•tem•nt of Fln•ndal ActlvSti Llnked Chirltl•s-Sunwn•ry84in¢• She•t 31to32 The lollowlni w8és donot ftrm plrtof the 5tatutoryflnanclil st•tements'. O•t•ll•dSt•t•m•fitol Hn•n(l•lA¢ii¢1ls- Dq•d Plo.1 33 D•t•lhd O•linu She•t- Omd No.1 Prop•rty R•wnu• Acc¢¥nt-Wlvl• Hom Property Re¥enu• Acwunt-ImOAIM1knUm1 36 Property R•wnueAcwunt-Ch•rfei Miy Mou1• 37 Property Revenue Aon1-ESt•ll¥ House 38 Incrn •ndfxp•ndli¥rn Attouni-Th• G•t•ho¥ 39
TrFEOGILVIE CNAIUTIES REPORTOF THE TRIISTEES FOR ThEYEAR ENDE0310ECEMBEA 202S TrUSS present thoir reyt stsiemwts af the for the y eNled 31 Oecember 2025. The truses haveadopted Ihe pro$$S ofthoststementof Recommefided PTrciKe IWRPI"Accwntln8aI RepOrUD8charfl1erf In preparln8 the aMJal report and fln•KialststementsoftthIrtty. The flnanclal ststements ha¥e been pe4 In at¢ordn¢e ¥Ath Ihe accountin8 pofide5 Set out In 15 lo the accounts on pag•s 14 to 16 and compty wlth the charltys 8o¥efnln8 documerti the CPrtiÈs Art 2011 ahd kcountyn8 and Rewrtin8 by Chèritles: stsiement ol Recommended Practke applltable to pwarlw their accowts kn accwdance wlth the Flnonchl Reptsr¥n8 Stsndard applicable kn the UK31 Re1C01 Ireland In Octobw 2019. INTRODUCTION On 19 O¢tober 2021 the Ch•ry Comm1s51on for and W•5 sarKtkned a Stheme fr)r the p%vnance aNI Nnnln8 of the foll8 ¢hrltles- 00154eCh•rllks Ioeed tho 11 crItIeS (Oeed M 21 IntPtIre the Chadtyof MaryC8lherlne Ford Smtth M•r8aret Champney Restafid Holday Fy Charlty of Estella Mlchaeh Loulsa ca14 Slraltened Or¢umstsn¢esl19611 Fund Charlty I1 2J17TI Charity No. 211778 ClIty No. ILn0530 Ch•rity NO. 211646 CfvrftyNo. 26204) Orlty No. 289922 To ihls end ) new ctsIe fn¢ow•iod Or8•raon ICIOI wasKown¢•d M th• mI date•nd th• exlsiini theSe ¢h•thles became the Trusteesof t0. TheCIO be¢methesoleTrnsteeof(4IWCh•rltltslDted No. 11-wose Marypufpo$Q Is to hold the endowmnts of these charftkn The rt hxome oi INS tharfty ltrl ¢xpw pmilsslon ofthe CharftycommloD1 Is 8r•nted to The 08IMe Charlts ICIOI- Charlty No 1196197. Repon ol th¢ Twustees emrs l>oth The oll1 crItIeS ICIOI and The 0OMe charIt (Deed No. 11. The clIty. hulltta EI¥AfdsTr•lnln8and Educauon FundlCh•rbtyl). 1147233lwas¢M$5dvedon 31 O•c•mb•r 2021 Ind Irs•$5•ts aThJ114blllllisw•r• trahslerted ioTr 0M•crI& Thls tr•nsf•r 01 •$5ets ind Il•blThll•s took l J•wJ•ry 22 •fid ¢Pw• no o¢or¥)ml¢ •¢iMty In thLs thlrfty between 19 O(¢ob•r 2021 •nd 31 D•¢•mb•r 2021. ThÈ follo4n@ Chlrllles coniinue io exlsi lo8alty bul •ie donnant ha no Income and e%perthr•. ¥5s•ts indlor Habllldes oth•r than £iLAJ Cash. Thtk formw actMtlts areall accountéd lty In The ClAtClJaridt Imq Chlrflles (Deed no 21 Inetyporatl the Charlty ol Mary Ford Smlth Mar8aret Champney Resi•nd Holkl•y Fund Charttyof eslello Mlchoets Loyly C4nO•nl str•lt•n•dar¢tys1lrs1I961) Fw CharltyPlO. 1196197-2 CharltyNo. 11961974 Ch•rityN•. 1196197-5 Ch•rltyNo. 1196197-6 Ch•rltyNfy 1196197-7 REFEAEACE ANDADMINISTRATIVE OEfAILS ThÈTAleaS whDseNed duthgtrrl0d ended 31 2024 and tothed¥ Ofth15port wè•sfolows.' awlwm•n: 8ellnda GTrnt fth•rdAs$M1th Sknon&bbs lan1saac-appolnEed Au8wt 1025 Patrlda Lawiori ¢tÈr 08M¥ Edward Wrltht G•n•rnl •nd Fh)•n¢bl mr$GIanGlIvafi Malnolfke and CorrespMdeKeAddru&' TheGats Hous•. 9&xklll Ro3d,W¢>Jltrke,SuffdklP124JI TIlWne Number: OL394 388746 Webslte.. ww1rie&Or8. Em•ll..
THEOGILINE CHARfflES REPORTOF ThE TRUSTEES FOR TNE YeAAENDE0 310ECEMBER 2QS HEFERENCEANDAOMINISTRAIIVE DETAILS Icth)tlnued) 1196197 R•8ht•r•dSo¢knl L•Ddlord Numb•r. A1819 TCGro Town W&Y How Hll. Coklter. EssexC03 3A0 CAF Bank Ltd. 25 •S HM A¥erK West Malllffj Kent MEI9 4JQ CMpernip4 B•rt i PStree( Mlnthestw. M4 49E In¥•5tr•nt M•n•w Sireei LoThkn EC4V4ET M$% M&G S•¢wltks L, 10 FenCr£ Stree¢ L0ndor EC3M 5A6 08IECTIW ANO ACTMTI ObJ•ds The obleets ofThe 08lMeCh•rtll¢s are prfm•rltylor therewolneed ty rasoThoffftth. aÉ•.111.h•alth, dlsablllty, Poverty. flnanclal h•rdshlp orotherdlsadvant4 IndlInbl rtIeI0. tr¢the prothn 0150clol hov51n8lforth05ethètcanllve Independtnttyl In ¢h fomi of Ind other swtffed x¢fymmodollw yants of mory for or wyknÈ Itemk sertes or laelllde% Secondty to furthtl the obl•tts ol •rty charlty thulted In SuffdL essex or •ny thnd¢)n Borough,. oi ¢h•rlty esutsllshed In EwL•nd+XWales¥ttA¢hlsrn•rtty1QfthebenÈofrotymhTr•d1ThtInsyffQKEsl¢Qrlny London Btywgh. SI•tal¥llhes Dtsrln8 the year ended 31 December 2025 the Chèrlty m•n•yd fw aknsPw¢ ¢¢% In gJffo and Essex to prode fllty èlmshou5e prowrtle5 for peo In need of aThJ Pro yants w lThlbAdualsaNI thwltsbte oryanlsa&onk Full detals ar• to be lound on po8es 2. 3 •nd4 of thisreport. Pubnc benent Th•se 11$ •M ¢¢n4dw•d to b• ts th• puwk b•Mfft •Thd In th• th• Trwttts for Ch•rlty COMMIS on putyk b•n•fiL LINKEO CHARrnES The0811¢ Charltlesencompassesa numlwof lthked ¢h•fftles that sh•rtlhlsTrwt••s' Reportand SIne seiof awe8ated firwrKlIl Statement& Th• Ilnked chèrths thave the 5am• Th? C•4e thirldes wlth th CIO bdn8 th•lr sol• ¢orponte trustee. Th• folWn8 Ilnk•d ch•rlOts e•ch 114rt the abiedives as Tt OMè crItIeS •rtd Ire •18tymÈd IA •¢¢ordance wlih a xhwnedated 8 0etembÈr 2021: The0841¢charies (Deed No 11-¢h•ritynumber 1196197-1 l•n •¢llveth•rityl The0811e Charfes (Deed Ilo 21-charitynumber 1196197-2 lan Inarti¥ch•rityl TheCh3rlty ofmary c3therfj FordsmIth-drftynbel 11961974 lan Inacii¥chèrityl Mar8aretChampw Re51 and NOdaY Fund-tharfty number 1196197-5 lan Inatt(rj Charlty of Estella Mkh3ela LoL45a Camla-Chlrtty rwmber 1196197-6 lan Inacifj¥charltyl sir•lterd CIrcumsts1l961j Fwd- tharltynwthr 1196197-7 lan In•ctKtharltyl ACHIEVEMENT ANDPERFORMAPKE Almsty$ Provl The upkeep of ihe Chèrtues. ImdI$ and the ee11e1lafe of the (£tspants afefflotored dallyby Scheme Manaws somt ol whom $e on siie and whoare accountsble io theGeneral Managw. letter5 of •pOrtm¢nt are Issued to I]elITieS selected •Bain5t publithed iritwkn. Comrrfidw In 2011 In tW of th¢ pre¥allnE eccmmK£lmate. the Tru#ees decK1ed to aknv redents attheOOW mst0 a MrnM of 16 hours p wee ln pald empknymem io supplermrrtthety pension4 SI1 tlyso
THE 0611E CHARrrs REPORT OFIHETRUMES FOR THE YEARENDED 31 DECEMMÉR 2025 ACNIEVEMEMT AND PERFCAIPAANCE luThtsnued) Ahshou5e Provlsbn lurfnuedl Duiin8 2024 theoccupaiyntes havekn asfoltsw" 08ikne Homes e MShOu$$ Chartes May Hoe Esna Hc4Jse 97m Ptr¢•ht 9159 percert 91A8 pÈrceht Vacanry 1$ are wlthln the levels expected h)we. I1h the ri51n8 costs of fuel ar the 8eneral cost of n8 the Tru5tee5 are mlndlul of keepinE vacandes to a m1nfjM ètso thai some of our residents may requ1 flnèrKlal support towards thElr accommothtion chqrge5 and fuel t4lls wthere these are InCIled ¥Athin ihese thargek As f1 costs have reduced to more ac£eptsble lewls,the 25%yJb51dy towardstht5wkn ofthea¢¢tynmodathn charRescamewan erKI InAwll 2025. It 15theTntstees pjaft to tarry ¢t internal decOtIon0f¥ll thÈir prwtseson a ?ya¥rollir ba$. I%r. in reality someof our order Tesldents are lo¥theto be dsiuibed bYredecOrnti are 5ttVed. #nd there15 a compell reason to do so tharityis respectt oltheirwishe5. With fewvacant woperbeswhich have occwred thabJrnltydn8the period. the Charfty hès been aNe to carry wt fidl inierfial redecorakn on three vacart w1)perti at 8 Cost of E13.884. One proFerry at Oglfvle m5housesrequired a hjll refurbishmentofthèkntrhéftlnd bathrooma5 113ScomptÉ redec¢yatitih artd £II750hèsbeenspeni on INS prf4)erty in 2025 a futhr £6AOJ ¢xp¢tted co# in 202& Extemally. flats 4 10 11 at the rear of CharfÈs May House have benefitted from new Wazed w¥ndows and redecoration at a cost of £76.503 tlthitst the redecorathjn at h35 been fompletsd leXdrln8 the window51 with experkllturè on thts Sn 2025 of£59,32 Home5 wekomed thrtt new reYdents31 Ots AkrtSWekIy new res#lenL Three existin8 resentsm0ved io local reydenlial homesto rtteia IMghwle4EI ofure a51 thèTnL¥lttswled re8Qtthe de•ths ofhvQr¢nI The residents. whovalue thewindependrye. artentsra8ed lon satial XbvibeSonslteat in the localcommunity.Those reydent5 rÈqiAriii8cafi¢)gattenknon art abt0 rec0TrthlslrttheIfhOMes from Sotial sCes ènd OthereemaI cadn8agencie& Atthe31 December2025 tracCoMnati0n oc(wrywas: 82ws7m 78wsOm 83yrs IOM 77yts Ilm Oglvie M$1$e$ Charle5 MayHou5e Estella l&)u li Prewousto their •dmlsslr)sthese reSIdts:. Oglme Homes Og11ernsI5¢5 Char5 MayHlrttse Estella House 22 19 The 08ikne Tvustees h•% ¢Ottllnued to mainta at¢LnM0thtk chat8es •t a reasonable IVA. U5kn8 Bmdelines PlrIs1d ty the m5hou5e A5Satiation for takthtin8 maTh3wneht and Mainlenan rates and Fair Reni, th3r8es were kept bek)w lwewed as apprcyriate by the Falr Rentofficers to dethnnine leI 0fa¢comrrtKffi d4r8e5. The betfor 2025 shawed •noperatir4defi£it8tOOMe Homeswhith rene£tstheTrurtees 31lthwng50me stsffin8costs natto be recDvefÈd byw8yolsenAce thargestobenefici•riestho can be 50a5sted In ac£OaeW1th ¢TraI Intention of the donoras reflected In theChaibtyCom1s51on Scheme. Howw, due to lesS¢yperliuYedurll¥tr1ar. this site showd a surpSfOr 2015. Therewert referrnLs tothe Inlepetsjent Housiw&txA1sm kn 2025.
THE OGILWECNAionES REPORTOF ThE TRU FOR THE YeAREND£D31 DÉ(EMBER2015 ACHIEVÉMÉNT ANO PÉRFORMANCÉ ltyntlN•dJ Relltf of N••dlfvr•u8h fjrnnts ITh 2021 the Trustees, when cons1deri chae to a CIO. wafited to (onthje yjppoth the types of peOe group5 thev believed Uld be favaurÈd by the foundu5 dirothry thw attklIeS w the rellef ol need In the first kn5tsnce wjth a secondary objectalvIa wkler ClS0f benefklary. Trlee5dls1IbtheflATrdefl•mm¥lfi111IwèSsendII IMriityn%lbJlkbysftxc¥trs. edutaiion and tra1nln81r wlflc <h•rlt•bk yoleci 83 8rnnts totallin8 £23,077 were made In 2025 towards essential IMr hems suth as beds. bedd washln8 mathlne4 Cookers, frld8es and freeiers The majorlty ol these graftts made to peoplÈ rt8 In the Lthjon and wrroundln8 areas wlth the nt I•e# area for8fants beIn&t Mhllèndsand then wwol End. 28 grants £12MIS were made In 2025 thAr¢ts hol lor t•rws. Tle holw art Intended io emoii0m1 •nd phwcally worn ¢t(artIS a breakawayelthef Irom the cadn8rol•completdyor from the usualday t0daymon0trthyth a than ofxenery. The mahbrtty olthese yantsre madeto peoF4elth8 kn the Mldlands aw lth London and the surroundln8 area rMt lar8•lL 2 grants totalllni £2.232 were rnade In 2025 toward5 educalb)n rl tr41n5 These yants 5UPkWt deprKYd ind/or dtsodv4fi1•8ed chlldren and youry adults to obtsln traITr ar¥Jlor Iall. Alywh IS ap3?9 were rerelved vl• our onllne •pplltatlon form. thoydther dld not m•1 th• ¢rf¢•k ordld not r•spthl 10 reqstsfor fvrther knfonna¥o 29 4r3nts tOtslllfi8 £21.250 re m•de to ¢ow•fdssp•¢Ift th•rftsbl• w0Je 2 forSuffrAL 2 for 13 In London and IZ •ls¢whtr¢ In iht V 3 irants tatslllw £3,IXW We •lso m•0¢ towpnl9iimsT cNldrenfffjm knMrcl¥tson • lIV0rdayt1n the cOuntde. l ol the yants lor •swrtkl IW Iterns for •nd educathn and were rnad• lfit•mi•dL•ry s¢•tutory or8an15Jlons and charftablé Instltutlons for spe£llkalty n•med IndW¢Jals durfw thè perlod. M•rty of these lprllcafjofis are for peoplt In rtttlptof B•fitaswell •SUnhwulCrnd1 KtyhtSLWNLJrt+SeekersAJlowanc¢lJ5AI or Educabonal Support Allowance IESAI. 50rne of wlwyn ha%r been relu5ed 4rants by Cy•rtinent lorwork and PenSIS, a few bnir¢fed a loan as n alt1tn4we but 1101 In • posllltsnto m4k• rp•ymenu tywayYdelyth)fis frtyh fvNrealowaKes. Tht rn3klni 01145 8nmts thrthWout tNs pertod urthrstates the amntaI admirtraIe léme spent on th15 a5PErt of tht 0811+ Charldes wlth the Gener•1 Man•8er Procts appkatlons sm of whlch •re approved lor fvndlng by tht Tru5tets. I 2025 we rnc•l¥¢d 283 enqtsirtes and reqsts lor mèrty olth¢s¢ regts do not cMtaln 5uffident Informatlon to •llow Trusws be able to mae an adeouatety Informed so It15 ofthn necessary to seek ctsrlflutlun on tht appllcatlon fv¢m ihe rtleffln8 agent kfore li can be awod or relused by Trustees. Of 283 Inldal ee5 and •ppll¢ations. mor• th•n s nÈeded li least one reptyor furtherdailflcaiion. HbMrk•ly the mahthtyolapplcaU¢)nstwé frtyn S•1 Workeysforfamllles In need, however, It shouhl be noted many Indwual applk•nts do nsx now ha¥e e$S to a So¢lalWorkef and [reed In some cases Soclal Work Deporlrnents wlll not 4ttept ptyment of yants kn respett of thr dlents then funthn8 Is avaIlab ta them. Appllcatlons fow es5entkl liwrq Item5 aThJ holldays for urers are Kcepted from si•tutory lthdlor bom fide L¥8anlsatlons to om anyptym•nts •re m•d• tthth•rnqu•stth•i Ire1¢(rIn8 a8•Ky undeii•kestO trytoensure theyaTht154J5qd lorthal dlefii and ftjr that 5pedfic purpostonty. FINANOAI REVIEW Hn•nus Aer4es Pdky The Trustees are very aware of requlrements of prosp•tve rt51dents and rtto8rAst the Irwtare of malntalnln8 thelr bulldln85. not ¢Jnly for thtcfynfrrt and lkbelniolth¢ ¢wreni eNts but •tso forttw8wratknis whj follow. Trustees tW refvrblshrnent and impro•nents to the Ch•rilies' houslrrf sto( as a 18h prirty and WIM erwre that sh wtyks •r ¢ompYeted when fundsallow. Th• Trustles h•%•l¢pted 8 medM rfsk wofik fortts hY4wimnt In 2025 Ihere was an overal defic)t of £139,013 041itles fdl detsJ$ Ire shown In tho supportlThg a£countln8 schedules. Totsl 8rants mode dwin8 the pevlc4 wert £61374. At the end of 2025 the Maet value ol the IrNestments held byThe 08lfvle Chèrities £7.65&485 afi inc#s¢ of 1% the surt of thÈ year. lrtome Ircth these Intrnents dUr1r 2025 £286,264 lan lrtcrease 014% on 20241. whllst Interestof £51,881 wa5receW form0e$ hekl on dewltdurfn8th15period.
THEOGILVIE CHAAMES REPORTOFTHETRUSTEES FOR THEYEAR E14DE031 DECEMBER 2025 FIP4ANaALREVIEW Icontlnuedl Rn•nces ènd ReservesPolk¥lcontlnuedl Internol finala1 tontralsand Financial Reportln8 complYth the $p)rlt of Houn8C0rP0TatIOn clrcukr R2-18196, and theTru$tee5 Act. Con5tstent wlth the Investment pDl1ry and havlnB coThsldered the level ol expendlture requlred to m3lntsln their bulldin8$ In Bood order, the 08Sl¥le Trustees pollcy on reserves eurrently hekl, Is to on them, as necessary. whilst contlnulg to meet the r•milnlngoblectsof the Oeed byptyln8 out8r•nts to other namod or84nlsètlons where funds allow. In 2024. the Trustees applled for and recel¥ed plannln8 pemilsslon fc¢ two mIr projects to replace wlndows In both the 0811e Almshouse5 (Suffolkl and the rear part of Charles May House IEssèxI. As both of these sltes are Ilsted, a$StanCe was souBht from athlsars for plannlng perm1s51on, to obtsin Bulldln8 Re8ulatlon certhcates and adte ¢n tenderlng and 3wardlnB contract5 wlth Ylew iowards mana8ln8 these projects. The wlndow replacement project at Charles May House was completed In the surnmer of 2025 ata totslcostofÉ68.263. The rnplacem¢ntwlndow prolettat 08l1vleAlm$housè$$be¢rt allo¢ateda prolectsd budget of£5tsJMOOwlth the workM'Houses I to 6 belng completed ITh October 202S. The totsl of monles pahl towards thls prct In 2025 w7s £131,381 and %rk wlll rtr commence In Aprll 2026for'Housos 7 to 20. IrTrviitmintPow•rs In 2025 the charlty's Investment portldlow35 m3naied bycc1nd M & G Charlfvnd. In 2012 th•Trusto•sde¢lded Ih•t som• of th• pro¢o•ls olthe leS011h(OMm•r¢lll lI1n£$WhIch h•d been beqathed to the charlty. d¢sl8nated a$ Mrs. Doreen May's Beiue$t, $hould be Invested th CCL4 Inv¢sMi¢nt Man4ement Ltd, and unlt5 were purchJ$ed Ih the COIFCharltles Investment Fund. This Investment wasrttèlnÈd In 2025. In 2025 ¢h•O@Slvle Trustees have coniinu•d to hold •uthorlsed Investmenis of funds In a¢cordènce wlth thè lawof Enand #t8 level to malnialn Income and capltal 8rowth whlth wlll enable the Charlty to cèrry out its purpose. It Is the vlew of the os11e Trust••s thai ihe Charfty's assets, supported by The 08llvle charte5 ID••d No. 11, Jre avallable ènd adeguote to lulfil th• obllytlons of ih• Chrfty. PLANS FOR FUTURE PERIODS 08lfvle Charltle$ pravlded •ccommodatlon for older vulnerable ben•fi¢l•rles In Suffdk slnce the early 19tsJ5 and In E55qx sln¢• the 19705. In the present econornlc cllrn3te, the Tru5tee5 ore very awore of the chan81fi8 noeds of an a8eln8 populatlon and th•y 35plreto corttlnueto prOlde, sale. affordable and Comfortable a¢tornmodatlot)to those who wlsh to Ilve wlthlha ¢arlna¢ommunlty. Tru5tee5 recoAnls• that as wtl145 • fi•¢•sslty to asslst In cases of nnan¢l•l need. other beneficlarfe5 may 51mply re4vlr¢ ihe r••sgJrnnce and secudtyproylded by lITr8 In a sheltered schem¢ wlth a5slstsnce on hand In th? evontofan•m•wncy. The malorlty of the propertles admlnlstered by the 08llvle Trustees are Grade 11115t¢d and as such requ[ ¢areful attentlon when ¢on51deratlon I581ven to repalrs.TheTrusleesconslder thelr fvnds to sufflclenttobe able to ¢ontlnue to provlde a decentstandard of accomrnodauon and care and svpport to those benelclarleswho requlre It TTruStee$ ir• aw•r•th•i th• b•dro¢ fl•1 •¢ ihe frontofCh•rtes May House wlll now requlre major relurblshment In 1026. Due to telecommunkatlons Industry replacln8 all analogue Ilnes and w8radlnB to dl81ts1 Intemet-based Infrastructure at some polni In 2016. rhere wlll also be a requlrement for some UPBr3des toour carellne system from analu8Y to diotsl whlch wlll Involve Ill four sltes of sheltered housln8 before thls date. The Trustees are aho Intendlng to Inve5tl8Ote other ner efficTrt solutSon6 whlth Could take Ill ef ouralmshouses Intoa more e¢olo8l¢ally sound fvwre. ThèTrustees aremlndfvlofthe contynulw chan8esln thelocal popul•tlon and wlll contlnueto regularly r•Aewthelrarea of benefice toen5urethatthe charltycontlnuès to prode accommod•tytsn to tho$e In th0 8reatest need.
THE OGILVIE CHARITIES REPORT OFTHETRUSTEES FOR THEYUII ENDED31 DECEMBER 1025 SYRucniAE. GOVÉRNANCÉANts MANAGEMENT) fjrnIng Do¢umont Ogilvle Charities Is re8ulated byThe Charltles Act2011 ConstItuOn dated the 18thOctober 2021,whlch became operatlonal ¢Jn lJonuary2022. ThiswosdoAe to $lmplifyactfvltle5ftransactlons, and io oPerateth modem rulès of8overnance. The ConstltUllon3llowsthe apOntmentof up to a tot•lofleven Tru$tee5and there must bea mlnlrnum offl. thereare currentty nlne Tru5tee& Mew Trustees are appolnted by the 8oard of Tru5tee$ 3Th1 eoch Tvu5¢ee 5holl retlre Irom offlre ot the thlrd Annual RetlrementMeetlTh8followln8the commencementof hls or heriemi ofoffice, however. they maybe reappolnted.ThETru5tee5 rnav appolnt one of thelr nurnber to be the Chalr of theTrustees for such è term of office as they determ1. The Trustees usually hold four maln meetln8s each yea¥, Interspersed wlth meetlw of sub ¢•mrnittees oITru$tee$ formed to deal wlth speclfic ar5 of Interest e.¥ 8rant makln& flnance, hou51n8etc. All declsl0nsa8¢d at subtommittee level are taktn forward to thè maln meotknÈs ofTnJsteès to be ?8reed by the full 008rd ofTrustees. Annual Att•nd•nce It M•etln85 The full btsafd olTrustees met Ir tlmes durln8 2025. Sub commlttses rnet on other Occas$ btheen meetlry and reports of thdrd1l1r11IOTh$•r sub$•gu•ntly ro¢eW tythèfull board of Trustees and dlscussed and approved Wr• ntctssiry. The followlnB show$ attendance by frustees-111 m3xlmum 3ttend4nce possltsle 1111 actual ottqndance 11111 rnembershlp of •ddlllon•l lal fin•n¢e Iblwants 1¢) houYn8 str•tswc¢mmittee& Rlchard Ay8¥-5mllh SlrnoThGlbbs oellnda Grant lan15aac Trlcla Lawton John 081 peter01VIe M•rle&8SWOrth Edward Wrlqht All ¢ommlttees M¢thud5 1dopted fotietmltmeni •nd appalntm¢ni of Trust8•5 In the event thèt è Twstee retlres, a Nomlrsatlons Sub commi 15 appolnted to reuult new Trusteelsl who may be It¢ by •¢fvertlsenTht or bv Fersonal contact fvom Trusiees wlth Ilke-mlnded Indlvldualswhose wlsh Is to further the alm50f thecharlty by the addltlon ofthelr sk1115to the panelolTrustee& Polkle$ and prur¢I •dapi•d forthe Indurtloth •ndtr•lnlthiof TrwttéQS The Inducfjon process lor newly appolnted Trustees cornprlses a meednB wlth tht GtraI Marta8erwho pradeS a brlef hlsiory ol the Charfty tO8ethe wlth ¢oples of the latest knnual ktounts and Reports, Mlnutes of prevlous meefjn8s, •nd t ConsUtrJtlon. There Is a dls¢usslon the roll olTrustees ènd an Indu¢U¢n pack whlch ¢o•talns a wpyolihe Charfty Commlsslon's 8uldènce Tht esstntl•l Trusiee, Is proed. Thls lsfollowed by • mee¢in8w)th the Ch•lth•n and the 8o•rd ofTrustees, who take Intoaccountthe $kllls which a newTrusto can brlng to thè Board whllststlll ret31nln8 the ethas of the Charlty. The ultlmate deCIon on selectlon Is a matter of aqreement amongst an exlstln8 Trustees. AIITrustees sl8n a declaratlon conhrmlng they h3ve rèid Sethort$ 178.180 of the Charltles Act1201113nd are not dlsquallfled from actln8as a trustee. OnIS881 StrU£ture ofthe Charbty Tfustee5 8lve thelr tlme freelyand no remuneratlonotherthan the rmbUrSqrnet0f rea#1b1• trwellln8 expen5¢swaspakl In the year. They are asslsted In the day-to4ay admlnl$tritlon ofThe 0811 Charltle$ by• G•#•ral MaM8er ad an Offlce Mèn88erwho handle and process 811 appllc•tlons prb)r cOnder&ton by the Trustses. Relatsd P•rtles The Ogllvie Chadtles aets as COOrat trustee ftjr af thÈ other 08ll¥le O)arftles, these are Deed No. I, Deed No. I thè Charlty of Marycatherfne Ford Smlth, Estella Canzlanl's Legacy the MarBaretChampney Restand Hollday Fund ljohfi E Champney'sTrusEI, the 5traitsned ClrcumsurKes119611 Fund. St•t•m•ht¢f Major Rlsks The Trustees ai each meetln8 throu8hout the year revlew 3 5é¢tltsnlsl of the rfsk assessment pollcy.. follovAn8 dlxusslon these are updated andloramended as approprlète.
THE OGILVIE CHARM IEPORTOFTrIE TRUSTEES FOR THEYEARENDED 31 DECEMBER 2025 STATEMENTOFTR115fEe5 RESPONSIBiunEs TheTrustees are respynslble for prepgrlTrg theTlUStees' Reportand thefinondal stslemeThts In •¢cordance ¥Ath app]Icable lawar)d und lI80mA¢cont1DBstsnd0rd5 Iunlted thgdoffl 6Eneralty Accepted lrtounthg Pr4ctkl. The law appllGgble to chartes In EfigJaTrJ and Wales requlres the TrLtstres trj prepare flnan¢ial statèments toreach Ilnanclal year whithgl¥eatrue andfalrvlewof thecharityandofthe Incomlrl rtsourcesandappncotlonof reSOuS0tthe charftyforthètpertOLi In prepartnatheseflnantthl staternentythe trustsesare requlred to: Seklttsuttsble accountln8 Olcles and applythem conslsteThfy,' QbseNethe mpthods and wlnclple5 In the Charllles SORP, Makelud8emerttsand estlmatesthare re•sonableand wden¢ State whetherappllcableaccounth18stsndardsand statemertsof re¢ommended practlca havebÈenfokn¥e4 subjectio any materlal departure5 dlsc105ed ar e%pl)bned Inthefinaoclalstatements: •nd Prep3rn the flftanclal statements on the coicem b3sb unless It 15 Inopproprtate to presume tl*tthe charltywnl ¢onUmie In Opon. ThÈTNstees ore re5p)nslbte for keepln8 prDper accountln6 ordS that dClose wfth rea50nablea¢curnq atanytlme the finandal posltlon of the chèrlty and whlch enable them to ensure that the Tn¢la1 rtatemènts comply wbth the Cha¥ltles Act 201L the Ch4rttles (Ac¢ountsand Reports) Reguktbns 2008 and the prov151Dn5 of thETrurt Deed. TheTru5tee5areJfso respjnslblefor5Jfea1dlTr6thea$setsof thecharttyand, hefOrkInlre¥0nable$rÉpStOrthePfeVeDiion and dete£trw of fraud and other Irre8ularWes. The Tru5tee5 are respon51ble for the maintenance ond Integrity of the Charlty and tlnancial thfomlaon Included on the Charfty Commlsslxs websiie. Le8Waton tn the Unlted Kln8dom governlnlthe preparntton and dls$emlftatloD of financlol statements may dlfferfromleglslatlon Inotherlurlsdktkn IS .N•-40l........ and on Its behalfrbv.. Approved byordErvf the board of tru5teeson..... 8ellnda Gr4Dt-Tru51
REPORTOFTHE INDEPENDENT AiiiwfoRSTOTHEIR1151EESOF
THEOGILME CHARMES
Oplnlon
We have iudited the finarial ststements of Th? 08IMe Charilles t the year ended 31 December 2025 whl¢h ¢tmprtse the
Statement of Fln3nclal A¢ifviiies. the lante Slet and Tr)tes to the fln3ndal stsment4 a gjmmary of s18nlflcant
¥ttoUnng pokieL finan¢ll rewjnkng fTrmewort that ha5 been In Ir weparatfjon 6$ applfjcèIe law Unlted
Kln8dom Accountlng stsndards. Indudlre FRS 102 The ReportlnB Stsndaro applkable the UK PepuWk of Irefid
lUled Gemr¥WCepted Pvxike
Inouropthi ihe fInIn staternenty.
we • tyye arKI tslr Nlew of tr suie of the (harfrfs alfalrs as at 31 De¢ber 2025. of Its resources and
•ppll¢atson of resow¢es. ifi¢hJrfin8 itslrKLMne and expefylilwe. f¢x thevetheft ended.,
h3¥e been prepared In actardarx¢ Unbted KilnGenera Accepted PTrthe: Ind
ha¥e been wyr¢d In•¢d•1 th• Nqu¢mentsoltheCharflle5 Act 201L
Botsforoplnlon
We condted ow audlt In Kcordance InnatiON1 Str11rdS on Aud111th8 IiIKI IISA'S IUKII and aprAlcable law. O
respoAslblllJes underthose stsrtd•tds artfvrtherdesuknedln ihe Audkorfs re5pJr¢slb1lles lorthe ?jItOf the financlal ststements
5ectkn of our r•ptrrt. we art Indtyèndent of ihe Charftyln attordaoceth theethlul requlrements that are relevant to our audlt
of fift4n¢1 si•tm¢nts irt the Vrlt•d Klnylom. IrKWlr the FINrKlol RepJrtlwCoundf5 E1ClISndrI, and we hove lulfllled
our other t¢hkal r¢sponOblll¥es In 4tcordarKè wlth these re4uliÈwnr& We belle that the dI[ eence we obtalned 15
suffi
AÉPORTOFTHE INOEPENDENT AUIXTWTOYHEYRUSIEÈSOF
THE 061LityE CHARI5
Respothslblllles o11nee$
As explalned more Ir the Tiitsiees, Stat&meTrt afi page 7. the trlet$ ¥t reswnslblt for the propaAYofi of
flnanckl siatements and lorbdnesaiislled thatthey8fvea true¥d hirview. •ndforsKhin¢¢rnaltontrol as thetrute$delerrn0ne
Is necessary to eble the pparaan of financial statsments th re frte frtyn rnalerial mi$5tatem¢fic whetlw due to fv•ud or
error.
In prepartn8tr fin•n(l ststern•rt% tht tru5teos ¥• re5pW4MÈforasStstythe Charltrfsablllty to conthue a53 8oln8 concerr
dIscs1n& 4s¥ppll¢•blt. malters relateil tO8(corKernar¥l uskngtheWn8concern bas6s0facMjnt1 ur4essthetrustee5elther
Int•hds iollquldaie the(h•rftyOtw
REPORTOFTrIE VIDEPEIIIXlnAUOTfoR5TOThETRlm OF TME OGILVIE CHAiimES A furth•r (ltt¢ripkn of our resprM¥lbllitres for the autht of the fimndal ststeinerts15 kxated on the Flnaodal Report4nA CwrKifs web51te at www.fvGor&Wauditorsreswislbllhle& ThlsdeSuy¢imlffflsPJrtOf0W Reyiol the hKlependeThtAvdltor& USE OFOUR REPORT Thls report Is made 501ety to the tvU5tee& 45 • bth. acc0tht P4rt 4 of the Chari¢S Ik¢oynts and Reports) Re8ul8fjons200& Ow31W01hlsbÈertderrdkefjs0thaIWeff4htStatethlw$trU$teesihOse m3tter5¥4are requlred to stèto to Ihom In an audltorfs reportafid for no otknwpose. To thè lulestextent pttmitted by Law. wedo not accept ora55U resI}nsIbIlIty to arryone than the charfLy and the tharws trustees as a bodvi fol our for th15 reporL or for the oplnlons have lormed. rLQNp TCGROUP STATUTORY AUDITOR Town Wall House 8•lkeme Trlll Col<hester Essex C033AO 20 May2026 TCGroup ls•llilbl• lorappoknbx•nt•s •udknrofth•¢h•vttybVnof1ts•lF8Ibi1itytw1pOAtr*ft1•$4UdItQrOll comparyund¢i SKUOA 1212 0lth• Comp•nl•sA¢i 2C
THE OGILVIE CHARITIES STAT£MEMt OF FINANCIAL AcnviTIES FOR THE YEAR ErtDED 31 DECEMBER 2025 Llthrestritted And Restricted Funds ifvie (haritie5 cio Note 3 2015 RestTirted Fund5 nked Charities 2025 Total Combined Notes 2025 20Z4 INCOME AND Et4DOWMENTS FROM= Donaiions and legacies 5Z6.898 50 455.J54 83.091 526.948 455.154 338,145 524.088 454,581 326,404 Investsnent Income 255,054 TOTAL 781.952 538.295 1.320.247 1.305,073 EXPENDITURE ON.. 891.292 567.978 567.978 1.459.270 1.459.270 1,227,415, 1.227.415. TOTAL 891.291 SURPLusIIDEFlCln 1109.3401 119,6831 1139,0231 77,658 14ETGAINSIILOSSESI ON INVESTMENTS 14 35A34 44 80.237 174.055 NET INCOMEIIEXPENDITUREI 173.9061 .120 158,7861 251.713 TRANSFERS BETWEEN FUNOS ACfUARIAL LOSS ON OEFINED BENEFIT PENSION SCHEMES 133061 13.3061 NEf MOVEMENT IN FUNDS 1772121 .120 162,0921 251,713 RECONCILIATION OF FUPIDS: Total Fund5 Brou6hl Forward 7.072.674 3.985,196 11,057,870 10.806,157. Total Funds Cèrtied Forward 6.995A62 4,(KKI,316 10.995.778 11.057%70:' All incoming resourcesand resources expended deri¥e Irom continuiTreactMties. -li-
TNE061LV CIIARmE5 FORIHE YEAR ENDED31 DECEMBER2025 Ltn HXED ASSErs T•n8lbl• FW Assets In¥e5trnenls I775$ XJ90A20 :. 7SV85 '. . Stocks Debttys•nd Prepoyrnents C•sh ItkInd In Hlnd 2376 17 484h31 4$ £6M6 CvrowlMnts1IIfth¢ 4¥fthonew•r 175 410W5 1¥fj99M28 4&IA,619 CREDrroA&. Afflnts t•llry du• •ft•r o 995861 iOJg5.770 FUNDS Endowrnert Fund5 Restrfcted Furtds Urwertfkmd 537JW 829.N4 L366W 95.174 653396 ". 4WOJIO JO,99%rn flnandal 5t•teffntswe4pvrttythE Bo¥dofTnoi•ei •ndthlsedforlssu• on L3 _h)?.?Aand rd on Its tehatrr. B•llnd• Gr¥rt-TrL
THE OGIIVIE CHARITIES BALANCE SHEET FOR THE YEAR ENDED 31 DECEMBER 1025 Unrestrided Restrirted Re5tficted Funds LiDed Chatitie cio 2025 Totsi Combined 2025 2025 2D24 NETCASH FLOW FROM OPERATING AcnvmES Net IncomellExpenditurel Dopreclation of Fixed Asseis IGainsllLesses on Invesrment5 Actuarlal Loss on Defined Benefit PeThs¢on Schemes Dividend5 from Investments and Interest Decreaselllncrea5el in Stocks Decrease/llnciea5el in Debtor5 IOecreasellincre35e in Creditors (Èxc. loan51 lDecre35eln[[eaSÈ in Provisions Cash PrOded byllusedl byOperatinE ActlVit5 P3.9061 .110 31.132 144.8031 158.7861 32.761 180,2371 (3,3061 1338,1451 12541 10,332 6,143 2,493 1428.9991 251,713 33.349 1174.0551 (35A341 13,3061 I25554} IZ541 12.784 4.947 2.493 (346,1011 40911 132S,4041 1,875 126,5401 120,8881 11.202 126Z.1521 12A521 1.196 182,8981 CASH FLOW FROM INVESTING ACTIVITIES Dividends from Investments 3nd Interesi Purchase of TanÉible Fixed Assets Purchase of Inve5trnents Proceeds from Sale of Investments Cèsh Provided byllusedl by InvestinE ActNities 255054 81091 338.145 326,404 255,054 83.091 338,145 326.404 CASH FLOW FROM FINANCING ACTIV¢TIES Repayment of Loans C3sh Used by Financing Activities 11.4491 (IM491 11,4491 11.4491 11,3201 11.2021 INCREASEIIDECREASEI IN CASH ANO CASH EQUIVAIENTS 191,0471 11.2561 192.3031 62,932 ASH AND CASH EQUIVALENTSAT YHE ENO OF THE YEAR 1314.199 102.810 1.487,(K)9 1,424.077 CASH AND CASH EQUIVALENTSAT TFIE ENDOF THE YEAA L293.152 101.554 1.394.706 1.487.009. ANALYSIS OF CHANGES IN NEf FUND5 NET CASH- CASH AT BANKAND IN HAND At beginningof the yÈèr Cash flow L384.19 191.0471 102.810 11.2561 1.487,009 192,3031 1,424,077 62.932 At end of the ye?r L193.151 IOL554 L394.706 1,487,OD9 DEBT- HOUSING LOANS At be8inningof the year Cash flow 1104,ts11 L449 I)4.1> 1.449 1105,4511 1.320 At end of the year 1102.6821 1102.6ts21 1104,1311 NET FUNDS At beginnin8 of the year L384.199 11.3211 1.382.878 1,318,626 At end ¢f the year L29&152 IL1281 1.292.024 1.382.878
THE OGILWE CHARinES NOTESTO THE FINANCIALSTATEMENTS FOR THE YEAR ENDED31 OECEMBER 1015 Yhe 0811le Charities Ichaiitable InrorpoBted Or8anisatyonl atts as corporate trustee fOrX of the ofvr 0811e Chèritye¥ ihe5e are Deed No.1. Deed No. 2, the Charityof M3ryCatherire Ford Smith. Estellacanzlanl's Legacyi the Mafgaretcharnpney Re5tand Holiday Fund (John E ChèmpnesTwstl, the Strèitsned arcumstances119611 Fund. Wkh effeci from lJaNary 2022 the attmtles, assetsand Ilabllitie5 of The 0851¥ie Charities (Deed No.11. The Oallvle Chadtles Ioeed P40. 21. the Charlty of Mary Catherlne Ford Smlth. Estella Canzlani's Leaacy, the Mar8aret Champney Rest and Holiday FuTrJ Uohn E Champney's Trustl, the Str41tened CiTcumstsnces115611 FurKI. and The Pauletta Edwards Education & Trainine Fund, whlch has subsequendy been removed from the Charlty Commlsslon re&sterof chafftles, were transferred to The og11e Charltle5 IChaTltsble Incorporated Or8anlsatlonl, Charlty RegIStraOn Number 1196197. All theotIrO8iIe crItIeS have been linked t0The01ec1*rIOes undera unitlwdlct10n, thlstLkikeffettfrom ijathry2022. Theogifvie Charitie5 (Choritable Incorporoted Or8oni53tionli5thereportin8cha¥ltyand these flnancialstatementsaretheag8re8ation ForitsÈlfand alloftheothÈr linked charitlÈL ThÈ08ifviÈtharities Icharitsble Incorporoted Organisationlisdisclosedasa coMbInaOn of unrestrfcted and restrlcted funds. As the other slx OBiMe Charitksare Llnked Charities ofthe 08llvle Charities ICIOltheyare disclosed asresthcted fundsof the CIO a5 required bytheCh8rtiies Ststementof Recommertded Practice ISORPI and represent o corrthinatitsn of èndowmeni unrestrftted and restrlcted Inds. The houslnB prnpeeS3reasSets 0fTheOElle CharlUeslDeed No.Ilwlth thealmshou5e lftcome belnBch3rftsbleactivity irKorne of this charity. Ami surplusofThe Oallvle Charities (Oeed No.11 Istran5ferred toThe 08ilvie Charities ICIOI bydeed of 8iftin fwtherance of it50bjects. this isdisclosed in the aggregated financial ststementsas income of the ao and expenditure of the Llnked Charlties. NTING POLlaES The following accourbtin8 poliues havè been used COnstÈylTh dealingwith items wknch are tonsldered materlal In relatlon to the (haritws •¢¢ounts. l Gehwal InfomiatloTha fAtcounii The cha5 Con5tute public benefit entltles as defined by 102. The iccounts have been PTepHred in xcordance with Accounting and Reporting by Charities.. Ststement of fl0mended Practice ISORPI applicable to charities preparina their 8CCOUllts In accordance with the Flnènclal Rep& Stand3rd 3ppllcablB inthe UK and Republi¢ ol Issued in o¢tober2019. the Flnan¢lal Reportin8 stsndard 2pp]icable Inthe Unlted KlnEdom and RepubTh¢ of Ireland IFRS 1021. the clitieSA£t2OIl, and UK GeneraltyAt£epted AC£ounn8Prattke. The actounisare prepared usln8 the hlstorfcal cost accountin8 rules except that Investments are shtrwo onthe Balance Sheei at thelrmarket value. flnanclal 5tstements are sented In sterOn8which is the functionalcurrenryof the tharityand rounded ta the nearest £. Compment A¢tountin8 Is notapplled sln¢e the replarernent of those components of the preperty whlch have a shorter usefrjl Ilfe thanthernain 5trurture È5 notcapitali5ed bul wiitten off as Incurred totheGeneral Fund or Ihe Extraordinary Repair Reserve. Whilstthischarity is 8 Re8lskred Provk1er ofsocial HOU1 follrMln8 the Issue of new SORPS for both Chirl¥es ar Re8iStered proderS èwllcable fer aCCotIng perfods commenclng on or after l January 2015, the accouThts have been prepared in accordancÈ with thÈ Ch81ity SORP IFRS 1021. bl Fund Aecountln Restrided funds are fund5 recewed by the Charity lor a spedfi¢ purpose and can only be used lor Ihèt pwpose. Unrestrfcted lund5•re avollable to spend on acli¥iOe5 th4t furtheranyof rhe putposes of (hèrity. DesIated funds are unrestrirted funds or the charitywhich the trustees have decided attheir discretlon to set èside to use fora speclfic purpose. Endowment funds •re nonwendable fundswhlch are normally held Indefinltsty. Thè attourtts are prepared on the 8aln8 concem basls as there are no matertsl unCertaIne5 about the Charitys obility lo confjnue.
THE OGILVIE CIiARITIES P40TESTOThE FINANCIALSTATEMENTS- cantlnued FOR THEYEAR ENDE031 DECEMBER2025 dl In2 Income Is reco8nlsed when the Chadty has entltlement to the fttnds. any performarKe ¢ondltians attathÈd to the Itemlsl of Income hove been rne( It Is prc&able that thelncome wlll be recefved and the amount ¢an be meawred rell•bly. Income from 8ovwnm••t Ind othei 8rants whether'taplt•l' yants or'revenue, grants, Is reco8nb5ed when the Charlty has tntltlement to the fund5. any performance condltlons attached to the 8¥aiits havÈ been met. It Is probaNe that the IncoTrx ¥11 be recelved and thÈ amount tan be measured reliably and Isfiot deferred. For lecleS. entltlemen¢ Is tsken as the earller ofthe d•te on whlch elther.. the Charfty Is aware that probate has been #ranted, the estate has been finallsed and no¢lfiEotlon hès been rnade by the executorlsl to the Charltythat a d15trlbutlon wlll be made, or when • dlstrlbutlon Is reCeed Irom the estate. Donatlons and other voluntary Income are reflected In the accounts for the perlod Irs whtch theyare reCeed. DOnaan$ In klnd are recognlsed by the (harltywhen re¢elved ex¢epi lfi the ¢a$e af sÈNlce$ provlded Iree or undervalue byvolunrarysiaff orothers whlth ar¢ n•t r•n•¢t•d In th• i¢¢ounts. Interest on fvnd5 held th) dtposlt Is Induded when reCets1e ind the amount un bt rne•sured rellably by the Ch8rJty,. thls Is thorrnally upon notlftcatlon olthe Interest ld orpayable by the B3Thk. Expendlture15 reco8n15ed once there15 a lesal or COtrUcE obllBatlon to make a payrnent to a thlrd party, Itls probabk that ¥ettlÈrneni wlll bÈ requlrÈd and the amountof the obl11aon can be measured relbablv. The thar8os ln the Statement af Flnanclol AtIeS In respect of Cycllcal Malntenancq and Extraordlnory Repalr$ reflert the TNstees' tonstèni Concern to keep thÈ proporues lrt good condltlorb ond are In accordonce 1th the Almshouse Assoclafjons, recommendatlon thatAlmshouse ¥1¢e$ should set aslde each yell 5pec4lc sums In th respect. Transfers are mède from the General Fund each year to the Extraordlnèry Mèlntenènce Fund to ¢over extraordlnary rep•lrs 4$ ihÈy arlse to the C11¢¥1 Malntenance Fund to cover repèlrs whlch arfse ona cycllcal b3515. Support Costs are those functlons that asslst the work of th• charlry but do nor dlrecdy undertake chorltable actlvltl#s. th• relate to the headquarters stalf costs, admlnlstradon and opeiatlni expenses plus 8overnance £ost5, whl£h rtprè$tfit$ •xpendlture Incurred to meetrompllonceand statvtoryrequlrements, ar are collecdvelyknown osThe Gatehouse. These costs Ihen allo¢ated proportlonately between Grant and loanceS and Almshou5e50n an estfjrnatlon tsf the staff tlme applled to The tharlty operates a deflned contrlbutbn penslon scheme. The assets of the scheme •re held separntety from those of the thèrfty an Independently admln15tered fund. The penslan cost represents conrrlbutlons payable under the schtmè by th• charfty to the fvnd. The charfty hasno llabll1tyundert scherne other than lorthe paymentof those contrlbutlons. The charlty operate53 defined benefit penslon scheme. A Ilablllty for the charltvs obllBatlon5 under the plan Is reco8nlsed net ol ptrn as$et* The rtet than8e In the net defined beneflt Ilablllty is recogn15ed 35 the c05t#Fthe deflned beneflt plan dudngthe perlod. Penslon plan asset$are measured atfalvwdlue and ihe defined benefit0b1atlQ Is measured on an actuailal baslsusln8 ¢he projected unlt method. Acttsarlal v•ly•iiofts•re obtained atleasi ennI•l1vId are updated at each balarKe sheetdats. Propertles Included In ihe houslng PrortIeS are stated ai c05t nd Com ExpenditLsreof a capltal nature cosbn8 lessthan £%X)1s not(aplISed bytwrttten off totheStatementofFlnanclalActfvllle5 as Incurrtd.
ThE OGILVIE cwrriES NOYESTOTHE HNANCIAL STATÉMENfs. conynued FOR THEVEAR ENDE031 DECEMBER 202S Tan8ible fixedassetsaredepre¢latedonthe5tral8h1rnethodatrate5cakatedtowrIteOff the c05tofas5etsoverthelrq5tlmated useful lfvek The rates used are as follows.. Housln8 Propertles are deprerlated OTh the 5tralBht Ilne methtry to wrlte off the è55ets over thelr esiimated useful Ilves of ICQye•rs frtyn the date of acqulsltlon. IO% stral8ht Ilne 33.33% stral8ht Ilne Plant and Machlnery ComputerEqulpm•nt Investments ir• shown on the Oa13rKe Sheet at thelr rnar•t value. Chn8es In market values durlng an accountln8 perfod are fléet thè attoufitsa$ unrèa115ed 8alns or h75ses. upon dl4Josal of an ItwestmeTht the dlfference between orl8lnal tost and dlsposal proceed$1s reflected In the accounts as a reallsed 8aln or loss and an adlustmentls made to unrea115ed ga1Th5 or105se5 toreverm unrèillsèd movernentsln value lThearlleryear5. Reallsed 8aln5 and lossesand unreallsed 8alnsand b5se51recomblned nd dlxlosed is net 8aln$ll1055esl on Investments on the lace of the Statement of Flnanclal Actlvltle5 and revaluatlon Aalnsllla$s•sl In the not•sto thè financlal staternent ml Stoths •r• v•lu•d •tth• low•r olcostand n•t r•i115al)lev4lue. Contrlburions ind oth•r d•brors Ire r•CnI •t tho Mrtlement •mount du•. pr•p•Wl¢S •r•v•lued ot the amount prepald n•tol Iny dls¢ovnts du•. Cash at bank and cosh In hand Includescash and short term hl8hlynquld Investments wlth a Short mlturlty of thr•• months or less from the dateof acqulsltlon oropenln8 ol the deposltor 51mllai account. Credltorsind prov151Dn$ •r¢ r¢oÈn158d wher¢ the Charlty hès è presentobll8atlon resultln8from a past ¢¥ent that11 probablv result In thtrinsfr offundsto a thlrd partyandtheamount duÈ to settle the obllytlon be measured orestlmated rellabty. Cr•OltLvs•tk1 pro¥lslons•r• norm•lly r•¢o8nls•d atthelr settlèmeN •mo¥nL The Ch*ilty only has financlal assets and financlèl Ilabllltle5 of è klnd that quallfy is b•slc flnanclal In5trufflents. Itnanclal Insrrumet)rs are Inlllally reco8nlsed at IroiisKiionvalue and $SeqUent measured at thelr setdemenivalue. The Charlty Isqxemptfrom corporètlon tBX on ltscharltable i¢tfvltle& -1
THE OGILVIE CHARITIES NOTES TOTHE FINANCIAL STATEMENTS- contlnued FOR THE YEAR ENDED 31 DECEMBER 2025 UNRESTRICTEO ANO RESTRICTED FUNDS- OGILVIE CHARITIE5 ICIOI Unrestrlcted Funds Restrlcted Ftsnds Total Noie5 2025 20Z4 2025 1014 2025 2024 INCOME AND ENDOWMENTS FROM= Donations and le8atiÈs Invostmoni Income 526,898 243,719 770,617 524,088 234,601 758,689 526.898 255,054 781,952 524,088 245.469 A 769.557:: 11,335 11.335 10,868 JO,868 EXPENDITURE ON- 716,417 716.417 570,909 570,909 174,875 174,87S 91,093 91,093 891,292 891,292 652.LK12 662,002 SURPLUSIIDEFICITI 54,200 187,780 1163,5401 180,2251 1109,3401 107,555 NET GAINSIILOSSES) ON INVESTMENTS 14 19,840 120,221 15,594 5,793 35,434 126,014 NET INCOMEIIEXPENOITVREI 74.040 308,001 1147.9461 174,4321 173.9061 233.569-, TRANSFER5 BETWEEN FUNDS Provision5 for the year 1171,7101 190,6541 171,710 90,654 OTHER RÉCOGNisgD GAINSIILOSSESI Schemes 11,iosi 13,3061 NET MOVEMENT IN FIJNOS 11th),9761 217,347 21,764 16,222 177.2121 233,569 RECONCILIATION OF FUNDS.. Total Funds Broughl Forward 6,559,058 6.341,711 513.616 497,394 7,072,674 6,839,105 Toial Funds Carrled Forward 6,458,081 6,559,058 537,380 513,616 6,995,462 7,072,674 NATIONS AND LE ACIE Re5trlcted Funds sirlt¢ed Fund5 Total Combln 2024 202 2024 2025 GSfi from Ogilvie Charities IDÈed No.11 DonatlOn5 526,898 524,a88. 516,899 50 so S26,898 524,a88 so 526,948 524.088't', ME FROM CHARITABLE ACtIVlTIÉS Unre5trlctpd and Re5trirte(S Fund5 cio 2024 Restrlcled FU$ Comblned Z025 2025 2025 202 Almshouse In¢ome Contrlbviions Dtje L055e5 from Void5 477.795 124,0491 453,7116 1,408 455,154 467,077 113,373 453,704 877 477.795 124,0491 453,746 J,408 455,154 67,077 13,3731 453,704 877 454,581 Guest Room Rents 454,581 -17-
THE OGILVIE CHARITIES 140TES TO THE FINANCIALSTATEMENTS- tontinued FOR THE YEAR ENOED 31 DECEMBER 2025 INVESTMEf4T INCOME Unyestricted athd Restricted Funds O Ilvle Charities 00 1025 2024 Restrkted Funds Charities 2024 Total Comblrted 2025 2025 2024 Dividends RÈcewable Irem Listed InvÈsttnÈnts 8arik DopDSit Actount IntÈrÈst RetÈwablÈ 204mO 50.974 255J)54 196,769 48,7(Kl 245,469 79.099 1.836 8lJ,935 286.264 51.881 338.145 275,868 50,536 326A04 907 83.091 EKPENDITURE ON CHARtrABLE ACTIVIE5 Unre5tritted and Re5trirted FUTr& cio 2024 Restricted Fund5 linked Ch3ritse5 2025 2024 rotal Cornbined 2025 2025 2024 Grants and Allowances 52&898 524,088 526.898 24.250 37,324 588,472 19,460 607,932 524,088. 24,200 37.580 585,868 18,466 604,334 24,250 37,324 61.5711 A60 81.oy 24.200 37,580 61.780 19.981 81.761 Grants to Indivrduals 526.898 524.088 Support Costs (note 81 526.898 524.08 Alm5houseCosts Sèlaries and wage5 Rates and Wate Light and Hear Insurance Current Repair5 and Maintenance 183.855 7.750 80.539 10.(X)2 4213 91.657 83.218 1.381 20.675 13A86 4.562 142,657 25.064 87.360 9,788 S9.584 53.IXJ3 38,090 183.855 7.750 80,539 10.002 54,213 91.657 83.218 1.3Bi 20.675 13.486 4.562 3,704 1.266 1.0 5,779 3.223 2.019 142,657 25,064 87,360 9,788 59,584 53,003 38,090 Extr30rdinary Repairs Window Replacement Garden and Ground5 Maintenae 5.580 12.556 4.543 3.307 1.275 1.811 15.384 1354 2.529. 5,5È0 12,556 4,543. 3.307 1,275 1,811 15,384 2.354 2.529 Telephono and Printing Social and Recreaiional Amenities Healthcare of ResidenES Cleaning Professional Fee5 Health Bnd Safety Sundry Expenses Bad Debt5 WrittÈll Off Loan Interest oepreciètion J.266 1.018 5.779 3.223 2.029 10,019 31,218 41,237 9.886 32.761 741,004 110.334 851.338 10,019 33,349 508,253 113,313 621,566 1,629 699.986 110,27Z 810.258 2.131 467.016 113.225 580.241 31.132 41.0 Support Costs Inote81 41,090 41,325 891.292 6612 . 567.9n 565.413 1.459.270 1.225,9(Xl
THE OGIIVIE CHARITIES NOTES TO THE FINANCIAL STATEMENTS- continued FOR THE YEAR ENDED 31 DECEMBER2025 PPORT Vthrestrlcted aftd Restricted Funds Ilvl Charities 00 Z015 2024 Restrlrted Funds nked Chafitles 2025 1024 Total Comblned 2015 2024 Headquarters Admlmlsirntlon Costs Salariesand wages Reni Rates LS8hl and Heal Insurance Repalrs and Replacement Eqvlpment Garden Mainienance Telephone and Inrernet Prlnting, Posrage and $raOnery Softw3re Llcen£e5 88.342 81.393 88.342 8,5LKI 753 3,628 634 368 220 1,097 941 81,393 8,500 726 4,514 722 753 3.628 726 4,S14 722 165 70 368 220 Im7 941 2N09 3.100 716 72 109.280 2,304 1,263 2,081 1,826.. 306 1,263 2,081 1.826 306 2.100 116 72 109.280 Sundry Expenses CleanlnR 103,870". 103,870 Governance Costs Auditors Romuntlain Le8al ènd Prolessional Fees Trusiees, Expenses Bank Char8es 16,746 17.651 8,032 3,564 16,746 17,652 8,032 3.564 176 311 95 129,731 3.611 157 119,794 62 62 yla3J06 The Support Costs are allocated as lollows: Grènis and Allowances Alrnshouse Costs 19,460 110.272 129,732 19,981 113,225 133,206 19.460 110,334 129,794 19,981., 113.313 133.294 62 ET INC ME EXPEIIDITURE FOR THE YEAR Restrlrted Funds Ilvle cio 202 OZ4 stilrted Fun Inked Chariiles mblnod Thls Is stated after Charn8'. Auditor's Remuneraiion.. Audit Fee5 Accountanry Fees and thher kceS 12.390 4.350 16.740 11,910 5,742 12,390 4.350 16.740 11,910 10. TRUSTEES REMUNERATION AND BENEFITS No rru5tee5were remunerated the year ended 31 DecÈmbÈt 2025 orthe year ended 31 Detember 2024. Trustees. expenses include trustees reimbufsed tra¥ellin8 Èxpenses of £2,206 paid to nine trustees the year ended 31 December 20251£2,001 in 2024 paid to seven trustees). -1
THE OGILVIE CHARrriE5 NOTESTO THE FINANCIAL STATEMENTS- contlnued FOR THE YEAR ENDÉD 31 DECEMBER 2015 ii. TAFF COSTS nrestrfrted nd Re5tr¢rte¢J Fund5 ilvieCharitie5 cio 2024 Aestrlrted Fund5 Unked Charlfles 2025 2014 Tatal 2025 2025 2024 WaBes and SalarSes 238.447 15.172 18.580 272.199 197.856 10.751 15.443 224.050 238,447 15,172 18,580 272.199 197.856 10.751 15,443 224,050 Employers Pen&on Conrributions Staff costsare allocated as lollows.. Almshouse Cosis HeadguartwsAdministration Costs 183.857 88.342 272.199 142.657 81.393 224,050 183.857 88.342 272,199 142.657.-, 224,050. The avera8e monthly Trumber of employees during tho year ended 31 DeMber 2025 were.. Admini5trBtive Stafl Heusingstaff - 0811v Homes and Almshouses Housln8Staff - Charles May House and Estella li li No employees re¢¢lved emoluments tKesso1£6o,I nn@theyear efidtd 31 December 2025. The General Manager and Office Man•8er are re8arded as key mana8ement personnel and thelf total employeo beneflts were £88,342 for the YÈaT ended 31 Dectmber 2025. 12. MP IIIANCIAI Acri Re Fun IhrfÈ Funds Llned Totèl cio 2024 R4 2024 202 INCOMEAND ENDOWMENTS FROM.. Donarions 3nd legacie5 524.088 524,088:. 454,581 326,404 1.305,073 454,581 80,935 535,516 Inves¢ment In£ome 245,469 769.557 TOTAL EXPÉNDfruRE ON.. Charitable Activiiles TOTAL 662.(NJ2 662.002 565.413 565,413 1,227,415 1,227,415 107.555 129.8971 77.658j'i NET GAINSIILOSSESI ON INVESTME14TS 126,014 48,(bll NET INCOMEIIEXPENDITUREI BEING THE NET MOVEMENTS IN FUNDS 233,569 18,144 251,713 RECONCILIATION OF FUNDS.. Total Funds Brought Forward Total Funds Carried Forward 6.839,105 7.072.674 3,967,Q52 3,985,196 10,806,157 11,057,870
THE OGILVIE CHARITIES NOTES TO THE FINANCIAL STATEMENTS- Clintlnued FOR TFIE YEAR ENDED 31 DECEMBER 2025 13. TANGIBLE FIXÉD ASSETS Unrestrlcted and Re5tFlcted Funds cio Plafitand Machlne Total 2025 COST At beBinnin8 of the ye3r Addiiic>ns At end of ihe year 15.944 3,096 19.040 19.040 15,944 3,096 19,040 19,Q40 DEPRECIATION Al beglnnln£ of the year Charge for Ihe year Al ond of the year 2,073 1,093 3,166 2,473 536 4,546 1,619 6,175 2,415 2,131 4,546 3,009 NET BOOKVAIUE At be8lnnln8 of the year 13.871 623 14,494 At end 91 the year 12.778 87 12,865 14,494 Pro ertlo 2024 COST At beBlnning ol the year At end of the ye<lr 2,887,685 1,887,685 2,887,685 2,887,685 DEPRECIATION At be%inninK ol the year Charge lor the year At ond of the year 8Y9,098 31,132 910,230 847,880 31,218 879,098 NET BOOK VALUE At bo8lnning ol tho year 2.008,S87 2,039,805 At end of the year 1,977,455 2,008,587 The hou51n8 propertie5 Insurance reinstHtementvalue as 3t 30 June 2025 wa5 £13,6(Ml,227. -21-
THE OGILVIE CHARITIE5 NOTES TO THE FINANCIAL STATEMENTS- Contlnued FOR THE YEAR ENDED 31 DECEMBER 2025 14. INVESTMENTS Unrestrlcted and Resirlcted Funds cio 2024 Restrlcted Funds Total Combined 2025 2025 2025 2024 2024 Ilsted love5tments Markei value at beginnlng of the year 5.501.468 35,434 5.536,902 5,375,454 126,014 5,501,468 2,076.780 44,803 2,121,583 2,028,739 48,041 2,076,780 7.578,2118 80.237 7,658,485 7,404.193 174,055 7,578,248 MarketvaluÈ ai ond of the year The cost or valuatlon at tho end of ihe year Is represented bv.. Cost Accumulared revaluarion Balns 5,157,122 379,780 S.536,902 5,157,122 344,346 5,501,468 1.969,270 152,313 2,121,583 1,969,270 107,SJO 2,076,780 7,116,a91 532,093 7.658,IIB5 7,126,392 451,856 7,578,248 TO nr Re5trltted Fund5 rl d Fund5 ombln 2025 2024 2025 202 2025 stock of Hoatln8 011 è108llvle Almshouses 2,376 2,122 2.376 2,122 16. OEB REPAYMENT5 cio zo 202 025 Contribullons In Arrears Other Debtors 6,151 4,303 6,251 9,934 110,819 500 82,490 209,994 4,303 9,934 110,B19 107,605 107,605 5LKI 107,918 220,326 500 14,940 21,091 500 13,836 18,639 Prepayments ond Accrued Income 68,150 188,901 94.082 201,687 17. H AT BANK AND IN HAND Unrestritted and Funds cio 2024 Restrlcted Funds O Ilvle C 2025 2025 20 02 CAF Bank Current Account CAF Bank Gold Deposit Account COIF Dep051t Account Co-op Current Actount Co-op Deptrsit Account FloÉstones Depos11 Accovni Petty Cash 14,266 16,590 1,032.617 1,090 76,850 151,514 215 15.58S 310.772 1,057.627 37,222 64,332 67,814 34,996 51,488 80.922 1,032,627 1,090 76,850 151.514 215 83.399 345,768 1.057.627 215 215 1.487,fM)9 I,Z93,152 1,384,199 101,554 102,810 1,394,706 -22-
THE OGILVIE CHARtriES NOTES TO THE FINANCIAL STATEMENTS- continLbed FOR THE YEAR ENDED 31 DECEM8ER 2025 18. CREDITORS.. amourbis lallSn due wlthih ont ear ureSttted and Restrirted Funds ilvle (h rltles cio 2025 Resirfrted Funds nkedcharities 2025 2014 Total mblned 202S 2024 Orchardbrook Limited Loan (see rte 201 Contributions in Recelved in Advance Trade Creditors 1.593 5.392 J,4SO 7,375 I,S93 5.392 871 500 110,819 5,630 31,648 156.453 1,450 7.375 2,574 5LIJ 107,605 3,587 27,076 150,167 871 5(1 2574 5(k) The Ogilvie charits- CIO Social Security & Other Taxes Accrua15 and DefÈrrÈd In¢ome li919 107.605 s30 29.174 36,175 3.587. 24.567 2.1174 IZO,278 2.509 19. Inrn Unrestrlcted a Comblned 202 02 Orchardbrook Llmlted Loan (see note 201 Iolmg 102.681 102,681 AN Housln8 Loans ori8inally from the Housin8 Corporaiion (now kfiown as the Regulator of So¢l•l Housin81 have been asslgned to Orth3rdbrook Llmiied and aio admSnSsiered by Llnk Mort8a8eService5 Limited. The loans are se¢ured by specific charges on the Charifv's houslng properrle5and are repèyoble at varWn8 wate50f knterest in lfistalments as follow> Unrestrkted 8 Re5 cio 024 ilnked Charltles Comblned Oue within onÈ yeèr Oue within one to twoyear5 Oue within two to five year5 Due in mole than five years 1.593 1.751 6.360 92.978 102.682 IASO 1.593 5.788 1,593 1,751 6,360 92.978 102,682 1,450 1,593 5,788 95,3CpJ 104,131 104.131 11. PENSION SHORTFALL PROVISION The Pensloths Tiust-The Growth Plan The 08ilvie Charities ICIOI pariicipates in the scheme, a multl-emplor schernÈ which provides benefits to seme 521 non-3550Clated participaiing employer5. The scheme is a definÈd benEfit scheme in the United Kingdom. It is nor p055ib1e lor the 0811¢ Charities ICIOI to obtain 5uffitient infermation io enableit to accosjntfor the scheme35adefined bEnefitxheme. Thefelore it accountsfor the Scheme a& a defined centribution xheme. The xheme 15 subject to fumdin8 IE8islatiun outlined in ihe Pensions Art 2[ whlch came into forte on 30 December 2005. Thls. iogether with documents issued by the Pensions RegUlar and Technical Actuarial 51andards i55ued by the Financial ReportinB Council. Sel out the framework for fundingdefined benefitoccupational pension schemes in rhe UK The scheme 15 classified as a 'last-man st3ndin8 arrar¥ement'. ThÈrefore the 08ifvie Cbèrffies ICIOI is potent1311y liablÈ for othor participating employers, obligations if those employers are vnable Eo meei iheir share of the s(heme defitit followinÉ withdrawal Irom rhe scheme. Participating employers are le8a1 required to meet their share ol the scheme deficit OTr an annuity purchase basis on withdrawal from the scheme. -2>
TtrIE OGILVIE CHAR¢TIES NOTES TO THE FINANCIALSTATEMENTS- continued FOR THE YEAR ENDED 31 DECEMBER 2025 21. PENSION SHORTFALL PROVISION CONTINUED A full 8ctuari?I valuaiion for rhe scheme was carried out ai 30 5epiembor 2023. This valuation showed assets ef £514.9m. liabilitie5 of £531.Om and a deficit of £16.Im. To ellmlnète thls fundingshortfall, the Tiustee has asked the pèrticipaiing employers to pay additional contribution5 to the scheme 35 follows.. Deficit Contributions Frorn l April 2025 to 30 September 2028.. £2,100,000 per annum (payable monthly) Unless a conce55ion h35 been 3greed wilh the Trustees rhe term to 31 March 2028 applSes. Nore ih3t the 5cheme'5 previousvaluation w35 carried out with an effecrive date of 30 september 2020. Thi5valuation showÈd assÈis of £800.3m, liabilities of £831.9rn and a deficit of £31.6m. To Èliminate rhis funding 5hortf311, the Trustee h35 asked the pariicipating employers to pay additional contributions to the scheme as follows.. From l April 2022 to 31 Mèrch 2025.. £3,312,000 pÈr annurn (payable tnonthlyl The recovery plan contributions are allocated to each pBrticipaiing employer in line with their estim3tÈd share of the Series l and Series WherÈthÈ scheme is in deficitand where the OBilvie Charities ICIOI has38reÈd to a deficitfundlng ariangement the Ogilvie Ch3rities ICIOI under the a8ieement that rolatos to the deficit. The present value is cakulated usin8 the disccuni raie deiailed in ihese disclosure5. The unwinding ofthe discount rate is recognised ès a finance cosi. Present Values af Provlslon 2025 24 lll Present value of provision 2,561 Reconciliation of Openingand Closins Pruvisioths 2025 2024 Provision at beginning of year Unwinding of rhe discount factor lintere5t expense) 68 179 19921 43 3.263 1,269 11,2011 Remea5uremenls- impact of ariy change in 3S5umption5 Remea5uremenis- èmendments to the contribution schedule Provision at end of year 2,561 68 statement of Finathtlèl Activlties Impa(t 2025 2024 1 Iniorc5t expense Reme35urement5- itnpact of any change ia assumptions Remeasurements-amendmen15 10 the contribution schedule 143 43 3,263 36 Assumptions 2015 Z024 Rate of distount (% per annuml 4.05 4.90. -24-
THE OGILVIE CHARtTIES NOTESTO THE FINANCIAL STATEMÉNTS- continued FOR THE YEAR ENDED 31 DECEMBER 2025 21. PENSION SIIORTFAIL PROVISION CONTINUEO The discount rates shown above are ihe eouivalent sinÉle discount rates which, when used to discount the future recovery plan contributions duo, would glve tho sèmo results as usin8 a full AA corporate bond yield curve to dlscount the samo recovery plan The following schedule details the deficii conrriburions agreed between rhe Ogilvie Chariiie5 ICIOI and the 51herne at each year end.. Deficit Contiibutions Schedule 2025 2024 Year I Year 2 Year 3 YÈar 4 Year S Year 6 1,188 1,188 297 68 The Ogilvie Charitie5 ICIOI mysrrecognisea liability measured as the present value of rhe contributions payable Ihat arise froffi thedeficit recovery ègreement and the resulting expense Sn the Statement of FinancSal Aciiv4tSes i e. the unwinding of the discount rate as È finance Ir is these contributions that have been used to derive the Ogilvle Ch8rilie5 ICIOI Balance Sheet lièbility. 22. ANALYSIS OF NET ASSETS BETWEEN FUNDS Fixed Asset5 Net Current Assets less Lon Term La Ta Fixed Assets Penslon Shortfall Provision Inv stme Total The 08llvle Charitles ICIOI Extraordifjary Maintenance Fund Cyclical Maintenance Fund Unresiricted Funds.. General Fund 259,296 222.063 56,OZI 481,359 56,021 12,865 12,865 5.277,606 S.536.902 J,170.172 I,d48.256 12.5611 12.5611 6,458,082 6,995,462 Linked Charitles Endowmoni Funds.. Permanent Endowmeni Fund Properly Eqtsiry Reserve Restricted Funds.. Social Housing Grant Fund Bernord 5unley Foundation Grant Fund Quaker HousinÈ Trust Grant Fund Deed No.2 Grant Fund Unresrricied Funds.. Charles May House PropÈrty Reserve General Funds 2.121,583 3,459 185,7261 2,125,042 950.936 1.036.662 611,513 35,518 3,5dO 178,593 611,513 35,518 3.540 17B.593 111,629 116,9551 5(NJ 94,674 5(X) 1,977.455 2.121.583 198,7221 4.000,316 1.990,320 7,658,485 1.349,534 12,5611 10,995.778 -25-
THE 06llVtE CHARirtES NOTESTO THE ANANCIAISTATEMENTS-tontlnued FOR THEYEAR E140ED 31 DECEMBER 1025 nsfu B Fund The 08IM• th•rfll•s ICIOI Restrlcted Funds.. Extraordlnary Malntenance Fund Cyclltal Malntenante Fund U•restrlcted Funds.. General Fund 4211626 91990 156,2B91 (91,6571 117.012 54.5 401,359 56,031 559.058 7.072,674 70,734 177.2121 17 710 995462 Llnked Ch•rlt1•5 Endowment Fund$'. Permanent Endowrnlnt Fund Property Equlty Reserve Resirlrted Funds.. Soelal Hou$ln8 GrathtFund 8ernard Svnley Foundatlon Grant Fund Quaker Housln8Trust fjrlni Fund Oeed No.2 Gnni Fund Unres¢rlcted Funds.. Charles May House Property Reserv• G•neral Fund l*)10.239 96S,423 44.803 P&130) 2.12541 950,936 iL643 62&118 19,9751 61113 35,Sl8 620 IYO271 178,591 94206 soo 1471 so 94,674 51x1 1,450 Is,uo 4985,196 4,000,316 1&057,B70 162m21 10,995,778 Th• n•tmovement In fund5, Included In the at4)vebre asfollows.. Th• 08lktle Ch•rltleslCIO Reswkted Fund5'. Extraordlnary M41nt+nan¢q Fund Cy¢llul Malnienan¢e Fund UThrestrlcted Funds.. General Fund 11.335 183,2181 191,6571 19,594 156.2891 (91,6571 770,617 781.952 716N17 1891,2921 19.840 35,434 3A06 13,1061 177,2121 Llnk•d Charltles Endowment Fund5'. Permanent Endowrnent Fund Property Equlty R•S•fV• Restrlcted Funds.. Soclal HpuslnB Giant Fund Bemard Sunley Foundatlon Grant Fund Quèker Hou51n8YrustGr•nt Fund Oeed No.2 ant Fund Unresirtcted Funds.. Charle5 May Hovse Property Re5qive General Fund 44i03 44,8113 126,1301 P6,1301 Is,(w)Ji 538291 IS6>.9771 4403 15,120 I,32246 14459.1691 80.237 13,3061 162.0921
THE OGILVIE CHARtriES NOTES TOTHE FINANCIAL STATEMENTS. tontinued FOR THE YEAR ENDED 31 OECEM8ER 2025 23. MOVEMENT IN FLINDS ONTINLIED Comparariw5for rnovernenis in fvnds Transfer Betwee Ner Fund Transfer Betwe Funds Mo In Funds men At 31.12.24 01.01.24 Yhe 08llvle Charltles ICIOI ExlTaordinaTy Maintenance Fund Cyclical MèintenancÈ Fund UnrÈ5tritted Funds.. General Fund 393.277 104.117 121.4291 153.0031 48,778 41,876 420.626 92,99D 6.341.711 6.839.105 308.LIJI 233.569 190,6541 6,559.058 7,072,674 ifjnked Charliles Endowment Funds.. Permanent Endowment Fund Property Equity Reserve Restrlcied Fund5'. Social Hou5in8 Grant Fund Bernard Sunley Foundaiion Granr Fund au3ker Hou5in8Trus¢Grèni Oeed No.2 GrHnt Fund Unrestritted Funds.. Charles May House Property ReseThe General Fund 2,032,198 910,081 48.041 126.2011 2,080.239 965,423 11.543 631,463 36,722 19,9751 16021 621,488 36,120 3,6LI) 181,620 184,647 13.0271 97.781 500 15.0161 1.320 18.144 3,441 1.320 96,206 51YJ 3,985,196 3.967,052 251,713 The net movement In funds, IrKluded In the abow areas fol$= IMI tm alns and Movemen The 08ltvle Charltle5 ICIOI Resiricted Funds.. Exrr3ordin3ry Maintenanté Fund Cyclical MainLÈnan£e Fund Unresrricted Funds.. General Fund 10.868 138,0901 153,LK)31 5,793 121,4291 153.0031 758,689 769,557 1570,909 1662.LX)21 120,221 126,014 308,001 233,569 Llnked Charltles Endowment Funds.. Permènent Endowmeni FL¢nd Property Equity Reserve Restricted FurKIs'. Social HousinE Grani Fund Bernard Sunley Foundation Grant Fund Quaker Housin8Trust Grant Fund Deed NO.2 Grant Fund Unrestricted Funds-. Charles May House Property Re5er¥e General Fund 48,041 48,041 126,2011 126.2011 15.0161 1534,1961 1565,4131 15,0161 1,320 18,144 535,516 535.516 48,041 1.305.073 11.227.415) 174.055 251,713 -27-
ThE OGILME CblAAmES NOTESTO THE ANANCIALSTAIEME14TS. canthwed FORniE YEAR ENDED31 DECEMBER2025 MOVE NUED The fvnds and reSeTh ofThe 08dvie Charities ICKII areaSfdkn. ExtraOlrymaIrt Fund The E%traordlnaryMaln1enan fjsa rellricted fund tocobrthe costofexttstsrdiry repaiTsasthey arise. A transferlsmède each ye3rfrom the GerdI Fund to the E¥u3wdinary Malnter0rKe FUTKI. detsi15 of the transler Is okulathd can bè found ITh nore 2tzl. Partof the Reserve i55peoFKally IrNestedvAth anylrKomeand carAtsI arowth in these in¥esknents added io the Re5eTh. kal m11nt•naeFund The C11[01 Maintenance RÈsen 15 a re#Tlcted fwd to cowuthe c05t of orThcal rep3ksasthey3rfse.A tran5fer15 made eKhyearfN theGeneral Fund to the Wital maintenar FurKI. detaHsolhowtr¢ tsarthr i5caludated can be foutsj in bKt¢ 2(81. General knd The balance on thls Reserye representsacwmulated SUse501 the Charity. The Reserve is wwesthrted and available fOrtheernl purposesolthe Charity. Capital 8fowih on GernI Fund 1ThlMents is added to the Reserve. The1ur$ and iesernesof the Liiked Owritsesore I5folb Ende•knl Funds ThePermanentEndowmrt Fund ts pernnentrrfAxptndable endowm•ttd lsspe¢ffiralty ihvested. 1refrOM these In¥estwnts 15w1b]e1w the genera purposesofthechaiity. Caimtalwowth Onthe in¥e5twts1sJPd to the ReseTr. Propemi Equlty Reser¥e The Prope Eqwty Re5wve L4 perrnanent erMI¢aTra represents the ofrhE hou5kn8 prwertie5 at the 0811 Homes, og11v M$hOUSe5 and Esre113 Nouse financed by thÈ Chorws own resowce4 rhls beiTh8 rhet book value of the housing prcperdes bala oltht outstsNJu¥kw capitsl in respettofthe 08ithe H¢Jiries. Sockl How5kng Grant Fund TheSo¢MIl k1(mn8Gnt Fd isa rotyictedfw rewesentsvxtiu58rantsreceived from the Flwcwrnbon toialllTrg£971.68B in cottr*ttv)n wth the various housiry pti)ptrty th1iwthieTrts ai tho OBth&le Hamel 08ifvie AknSes and Chartes May House kss
ttrlbutsble Wretiation charged to d3t¢.
Bemard snIeV Foundakn Grant Fulld The Bemèrd Sunley FouTrJathn GrantFuThJ isa re5trktedknd and eSentsaBlaM£s0Xj receNed Inthe wreDded31 tye¢ember 2) kn conrtt4ontlth houslr¥ woperty knpro¥emehts ai eNe$leSS #wlyjtable deprethbonthar8ed todate. ker Houslng Trust Grafit Fund Quaker HtyJsin8TrustGvami Fund is• resirKted •nd reprets¥MtO1 .(1[¢¢¢e& Inthearended 31 Decenthr20 Inconnecbon with hou5tr¥propertylffjwi)vements attheo811e HonleSS3tsvtse depregatian dur8ed to da. 01¢ Owvldes-oeed Nts.26rart Fund ThÈ 08IMe Charities-ted No.2 Grant FU1 is a restrthd fvrKI and wres)ts ants recelved In the years ended 31 December 20DJ 8rKI 2WI tQtrdllrNd £29JKOJ ift comwttoth hous1 prwerty at the Homes le55 atwlbutable depreciation dr8ed todate. The Ch3rles May HoLe Property Reserve15 UreSlcd tund ahd rewesentstrc05tof the hou5MW w4)ertiesatChartes Nlèy House finanted the Chariivs owfi resourtes. this bft8 the tostof the Iv)usin8 prowtiesless attrlbutsble deprectstSoD th7r8ed to date.arNI less the balanceof wtstaorfiw caMal in respettof ChèrlesAlayHrwJse. Gerwl Fuhd ThE batsnceonths Reserve reFfesehtsthe8eral 1romele55ewtieOfthQ ty. AnysLwpIw4tstheyearis tOThe0wle Charftles ICIOI.
THE OGILVIE CHARJTIES NOTES TO THE FINANCIAL STATEMENTS- contlnued FOR THE YEAR ENDEO 31 DECEMBER 2025 24. RELATEO PA Y TRANSACTION5 The Ogilvie Charities ICIOI and the linked ch3rities, Deed No.1, Deed No. 2. Charity of Mary Catherine Ford Smith, EstÈlla Can2iani's Legacy, MarearÈt Champney Rost and Holiday Fund and Straiiened Circum5tance5119611 Fund, 31È tollectively known as Yhe 08llvle Durin8 tho yoor ended 3 Oecembor 2025 Tho Ogllvie Charlllos- Oeed No.1 fflade 3 Bift to The Ogllvlo Charitles ICIOI of £526,898. Al tho Balancesheei dareThe OEilvle Charilles ICIOlwasowed £110,819 byThe 08ilviecharities- Deed Ne,1 and this amount 15 included At the Balante Sheet d3te £IOD wbs owed to e3ch of Deed No. 2, Ch3rily of Mary Catherine Ford Smlth, Estolla Cli nilanl's Le8ècvi Margaret Champney Rest and Holiday Fund and StTaitened Clrcumstance5 119611 Fund by The 08ilvle Charlties and the total amount of 25. MMITMENT NDER OPERATING LEASE Unre5tritted an Restrlcted Fund5 cio Re5trlcted Funds Com 2025 2025 The total future mlnlmum lease pawronis due undor non-cancellable oporatln8 leases are as follows.. Duo wiihln ono VQaf 7,083 ,7.083 7,083 16. FINAN IAL MMITME edF Comblned 202 Auihor15ed 3nd Contrbtted lor.. Replacernent windows at tho 08ilvie Almshouse5 Repl3cernent windows ai Charles May HOUSÈ External redecoration of tho 08ilvio Almshouses 288,530 28B,530 63,688 6B,100 131,788 63,688 68,liXI iai,788 288,530 28B,530 -29-
ThE OGILVIE CHARITIE5 LINKED CHARITIES- SUmMARY5TATEMEoF F114ANCJALAcrivrriES FOR THE YEAR ENDED 31 DECEMBER Z025 Restrlcted Fund Balances 8rou Fonvar Restrlrted Fund Balancès Carrled Charitable Activities Charitable Attlvlties Net G8ln5 and Losses on l>onatlons Aciivltles Jrn5hou Transfer5 Between Funds Year Ended 31 pember 2025 The Ogllvie Charitlp5 (Deed No.11 The 08llvie Charitles (Deed No.21 The Ch3rltyof Marycatherine Ford Sffllth Maraaret Charnpney Rest and Holiday FvrKI Estella Canziani's Leaacy siraltÈned Clrcum5tan£es119611 Fund 50 455,154 83,091 IS26.8981 141.0801 3,984,696 loo loo loo loo loo 3,999,816 loo 100 100 100 so 455.154 83,091 15268981 141,0801 44.803 3,985,196 4,000.316 rlrte strleted Charftabl vltie Invè5tmenl Grants an Allowanc Charftabl Actlvities Almsho endltur Net sfe alnsan T L055e5 Between Inv tmen lanc Brou Forward and Almshou Incom Carrlod Forward Year Er¢ded 31 December 2024 The Ogilvie Charitie5 (Deed No.11 The 08ilvie Charitie5 (Deed No.21 The Charity of Mary Catherine Ford Smith Mar8aret Champney Restind Holiday Fund Estella CanzlanY5 Legac¥ Straitened Circumstsnce5119611 Fund 454.581 80.935 1524.0881 141.3251 48,041 3,966.552 loo IOD loo loo loo 3,984,69S Ic ILNJ i(KJ l(MJ '"454.581 1524.0881 14L3251 48,041 3.967.052 3,985.196,
ThE OGILVIE CHARfflES UNKED CHARmES-SUMhlARYOALAIKÉSHEeT FOR ThE YEAR ENDÉD 31 DECEMBER 2025 Fkned Assets Credllo Afflnt duè In morethan Ohe Year C•sh at Èank and Amou*ts due wlthln Year Ended 31 DÈtembÈr2025 Oeed No.1 Deed No.2 The Charltyof Mary Cathtrlnt Fttdsmlth Margaret cmpneV Restand Holiday Fund Estella CanzlanY5Legxv Straltened c1UmstanCeS{l96Il Fufid 977ASS 2.121.581 20.591 IOLSS4 11242Y81 99M$ i(xJ 100 ify) io) 100 77A55 21,091 IOL554 11202781 IIOLQ891 4WO,516 The abrwe net assetsare preSeftted bythefollowlngfvnds and reserves.. End ouse Pro Emd¢)wment Housln Foundatlo HouseTYu Deed GeneA Total RÈ Year Ended 31 December2025 Deed No.1 Deed No.2 The tharityof Mary Catherlne FordSmiih Margaret Champrw R¢stand Holklay Fund Estella CanInIS Le8xv straitened fjrcUMstsr$(I96I1 Fund 2.125.(142 950,936 61&513 35J 1540 17&S93 94674 1999,816 loo i¢0 IQD 100 500 U25,042 950,936 611,513 35518 17&593 9474 4.1)00,316
THE OGILVIE CHARITrES LINKED CHARITIES- SUMMARY STATEMENT OF FINANCIAL AcfiviTIES FOR THE YEAR ENDED JI DECEMBER 2025 Flxed Assets Tan A5seLS Hou51n Credltors.. Amount due In rnore than Debtors and ments C•5h at Bank and In Hand Amounts due wlthln One Year tmenrs Pre Net Asse Year Ended 31 December Z024 Deed No.I Deed No.2 The Charity of Mary Catherlnè Ford Smlth M3rgaret ChampnÈy Rest and Hollday Fund 2.008.587 2.076.780 18,139 100 100 100 100 100 102,810 1118,9391 1102,6811 3,984,696 loo loo 100 loo illo 5trJltened Clrcumsiance5119611 Fund ' 2,008,587 2,076,780 18,639 102,810 1118,9391 1102,6811 3,985,196 The above net assets are represented by the followlnBfunds and re5erve5,' dowm estrlcted Fund Bernord Sunle FoundBtlon rant Fund Unrestrlc Charlès Ma House Pro Fund The O Ilvle ermanent ert ro Endowment Fund uaker House Trusj nt Fund Housln Grant Fund Deed No. General Fund Total Fund5 Reservè erve YÈar Ended 31 DÈtÈmbÈr 2024 Deed No.1 Deed No.2 The Charity of Mèry Catherlne Fordsmlth Margaret Champney Rest and Hollday Fund 2,080,239 965,409 621,488 36,120 3,600 181,620 96,220 3,984.696 IOD 100 loo loo loo 3,985,196 100 loo loo IOD IOD Straltened Circumstances119611 Fund 2,080,239 . 965,409 621,488 36,120 181,620 96,220 500 -32-
THE OGILVIE CHARITIES DETAILED STATEMENT OF FINANCIAIAcfiviTIES-THE OGILVIE CHARITIES- DEED NO.1 FOR THE YEAR E14DED ai DECEMBER 2025 2024 INCOME AND ENDOWMENTS DONATIONS A14D LEGACIES CNARITABLÉ AcYivmES ConiTibuiion5 Due Los5os from Voids 477.795 124.0491 453.746 467.077 113,3731 453,7Q4 877 Guest Room Reni Receed 455.ly 454,581 INVESTMENT INCOME COIF Incorne Sh3re Dividends M&G Ch3rilund Income Share Oividefvjs Dep0511 Ac¢ounl Interest Receale 40.18S 41.999 39,090 40,009 1,836 83,091 80,935 TOTAL 114COME 531.295 535,516 EXPENDITURE CHARITAPLE ACTIVITIÉS Grants and Allowarbces Glfr toThe Ogilviè Chaiitles ICIOI 526,898 524,088 Almshouse Costs Bad Oebts Written Off Housin8 Loan Inieiest Deweciètio 9,886 31,131 41.OJ8 10.019 31.218 41.237 SuppoFI C05ts-Governancè Bank Chor8es 62 88 41.LMO 56Y.978 41,315 565,413 TOTAL EXPENDITURE NET INCOMEIIEXPENDITUREI BEFORE f¥AINS ANO LoE$ 129,6851 129,8971 NET INVESTMENT GAINSIILOSSESI 44.803 48,041 NET INCOMEIIEXPEt40tTUREI 15.120 18.144 YRANSFERS BETWEEN FLINDS NET MOVEMENT IN FUNDS 18,144 RECONallATION OF F1114D5 Total Fund5 Brought Forwaid 3.984,696 3.966,552 Total Funds Carried Forward 3.999.816 3,984,696 This pa8È di)È5 not fomi part of ihe statutory financial statements -3>
THE OGILVIE CHARITIES OEfAILED BALANCE SHEET-THE OGILVJE CHARITIE5-DEED NO.1 FOR THE YEAR ENDED 310ECEMBER 2025 FIXED ASSETS Tangible Fixed Assets- HouslnÉ Properties Net Book V31ue at the be8inninzof the year Oepreciaiion Charge for the ¥ear Ner Book Value atend of rhe year I.58? 131.1121 ."2.039.805 131.2181 1,97Y.455 2,008.587 Listed Investments Market Valuo ai the be8Snnln8 olthÈyear Additions at cost DSsposal Proceeds Galn/lLossl on Revaluation Market Value at end of ihe year 2.076.780 2,028,739 4403 48,041 2,121.$13 4.¢)99.038 2,076,780 4.085.367 CURRENT ASSETS Dcbtors and Prepayments Coniributions Sn Arreais Prepayments and Aecrued lficome 6.251 14.yo 4.3LJ3 13,836 20.591 18.139. C•sh ai Bank and in CAF Bank Current Accounr CAF Bank Gold DeposSt Account 37,222 64.132 67.814 34,996 i,S54 112.145 102,810 120,949 CREOITORS.. Amounts lallln8 due with oneyear Loans Contribulions in Re¢¢iv¢d In Atsance 1.593 5,392 110,819 2.474 1,450 7,375 307.605 2,509 A¢¢ruals and Delerred IoM* 120.278 1.867 118,939 2,010 NÉY CURAENT ASSETSIILIA8ILITIESI TOYAL ASSETS IESS CUAAENT LIABILITIES 4.IW.90S 4.087,377", CREDITORS.. Amountsfallin8due after mwe thanoneyeèr Loans 101.089 3,999,816 102,681 3.984,696 NET A55ET5 CAPITAL AND RESERVES Endowmeni Fund5'. Perm3nent Endowment Fund ProperLV Equity Reserve 2,125.042 950.936 2.080,239 965,423 375,9?8 3.045,661 Re5tricred Funds.. Soclal Houslng Grant Fund5 BernaTd Sunley Foundation Grant Fund Quaker Heusin8Trust Grani Fund Deed No.2 fjranr Fund 611513 35.519 3,540 178.593 621,488 36.120 181,620 819.164 842,828.. Unrestrlcted Funds.. Charles May House Property EqutiyReseThe General Fund 94.674 96,206 94.674 3.999.816 9S,206' 3,984,696 Thi5page doesnot form part of the 5taiuroryfinancial siJrement5
THE OGIIVIE CHARITIES PROPERTY REVENUEACCOUNT-OGILVIE HOMES FOR THE YEAR ENDE031 DECEMBER 1025 2025 2014 INCOME Almshouse Incorne ContributSons Due Losses from Voids 231750 16.7761 227.981 18.2481 225.974 219,733. 568 Guest Room Rent Recel¥ed rorAL INCOME 126,681 220,301 EXPENDITURE m&house Costs Salariès and Wa8es Rètes and Water Li8ht and Heat Insurance Current RepaSrs and Malntenance 114.253 14.289 37.021 4.223 20.635 95,171, 13.352.: 38,6144. 38,585 10.094 6,330 Exifaordln3ry Repairs Window Replacement arden Hnd Grounds Maintenanct Careline Telephone 4nd Prlntin8 Soclal and Recreaiional knenlties He31thcare of Residents Cleanlna Professional FÈÈS Health and Safoty Sundry Expenses Bad Debts Written Off Loan Iniorest Depteclation of Housin8 Piopeiiies Deprecl3rion ol Plani and Machinery Oepreclarion of Computei Equlpmeni 2.178 4,375 1.835 1.695 791 531 823. 3,979 1,759 1.394 989 1,806 1,324 1,130,. 1,161, 7,983 20,987 21.045 134 384 TOTAL EXPENDITURE 239,118 247,834 OEFICIT FOR THE YEAR 111.5461 This pa2e does thot fomi pan of the staluioryfinancial statements -35-
THE OGILVIE CHARMES PROPERTY REVENUE AC(OUNT-OGILVIE ALMSHOUSES FOR THE YEAR ENDED 31 DECEMBER 2025 1025 2024 INCOME Almshouse Income Contributions DUÈ Losses from Void5 136,172 15.1251 110.2771 128.431 Guest Room Rent Reived TOTAL INCOME 129.131 131,357 EXPENDITURE Alrnshouse Costs Salaries ènd WaÈes Raies and Waier Li6ht and Heat Insurance Current Repalrs and Maintenance 37W7 110,7011 31.554 3.770 IBAOB 73.579 20.130 131.381 2.878 3,914 1.382 1.089 475 147 2,444 435 591 5,864" 39,488 Extraordinary Repairs Window Replacement Garden and Ground5 Maintenance Caieline Telephone and Printiag Social 3nd Recreational Amenities Healthcare of Residents Cleaning Professional Fees ealth and Safety Sundry Expenses Bad Oety15 Wrilten Off Loan Intere5r Oepreciaiion of Housing Propenies Deprecialion of Plant and Machinery Depreciation of CornputeT Equipment 1,482, 1,597 757 475 127... 4Q9 4.803 soi 136 4.817 502 TOTAI EKPENDITURE 324.363 140.072-. SURPLLISIIDEFICITI FOR THE YEAR 1195.2321 Thispa8e does not fom) pari of the statutoryfithancial ststements -3
THE OGILVIE CHARITIES PROPERTY REVENUE ACCOUNf- CHARLES MAY HOUSE FOR rrtE YEAR ENDED 31 DÉCEMBER 2025 2025 2014 INCOME Almshouse Incotne Coniributions Due Losses from Voids .841 16.9961 81.372 76A45 Guest Room Rent Received TOTAL114COME 76.845 EXPENDITURE Almshouse Costs Salaries and Wages Rate5 and Water Light and Heal Insurance Current Repairs and Maintenance 25.724 3.271 7.762 1.558 12.724 J2.990 63.088 14611. 1.527 Extraordin3ry Repèirs Window Replacement Gèrden and Grounds MaIntenae 11.329 3.711 1.345 715 3.164 3,505 1.187 887." TÈlephone and Printin8 Social and Recreational Amenities Healthcare of Re$ents Cleaning Profession31 Fees Health and Safety Sundry Expen5e5 Bad Debts Wfitten O Loan Interest Depreciation of Housing Properties Depreciation of Planiand Machinery DeprecSation of Computer Equipment 3.335 549 114 11.937 474 167. 1,934 5,016 594 267.. s.3 592 266 TOTAL EXPENDITURE 157,ZlO 70.622 SURPLUSIIDEFicin FOR THE YEAR 180,3651 10.750. This pagedoes not form pan af thestswiory finaoclal staremenrs -a7-
THE OGILVIE CMARITIES PROPERTY REVENUE ACCOUNT-ESTELLA HOUSE FOR THE YEAR ENDED 31 DECEMBER 2025 2025 2D24 INCOME Almshouse Income Contributions Due L055es from Void5 22,496 21,551 22,496 21,551 Guest Room Rent Received TOTAL INCOME 22.496 21,551. EXPENDITLIRE Almshouse Casts Salaries and W3ges Rate5 and Water Light and Heat Insurance Current Repairs and MaintenantÈ 6,431 891 4,202 451 2,1146 5,451 953 4,879 441 S,947 2,635 26.760 Extraordinary Repairs Replacement Windows Gardert and Grounds Mainienance 3.290 1.485 iii 1,404 Telephone and PrinrinE Social and Recreational Amenities Healthcare of Residenis Cleaning 205 269 iio 194 ealth and Safety Sundry ExpÈn5es Bad Debts Written OfF Loan lThtorest Depreciètion of Housing Properties Depreciation of Pl?nr and Machinery Depreciation of Computer Eoulpmeni 353 341 339 340 TOTAL EXPENDITURE 20.203 49,725 SiIRPLUSIIDEFicin FOR THE YEAR 2,293 128,1741 %,' This page does not form pèrt of the 5fatutory financial statements -38-
THE OGILVIE CHARttlES PROPERTY REVENUE ACCOUNT-THE GATEHOUSE FOR THE YEAR ENDED 31 DECEMBER 2025 2025 2024 INCOME Donations and Legacies Invesrment Income Dividends Receivable from Listed Inwestments Bank Dep051t Interest Receivable 186.264 Sl.881 275.867 50,537 338.145 338.195 326.404 326.404 TOTAL INCOME EXPENDITURE Gr3nt5 and Allowances 24,250 37.314 24,2(Kl 37.580 Grants to Indithduals 61.574 61.780 Administrative C05ts 531aries 3nd W3ges Rent Rate5 and WateT Light and Heat 88.341 8.5¢X 753 3.628 81.393 8,500 726 4,514 722 165 70 2,304 1.263 2,081 1,826 306 Current Repèirs and Mainienancé Garden and Grounds MaintenarKe Telephone and Internet Prinring. Postage 3nd Stationery Software Licences Subscriptions Sundry Expen5e5 Cleaning 2ZO 1.097 941 li 216 72 109.280 103,870 GovÈrnance Costs Auditors ReMuneran Legal and Profesyenèl Fees Trusiees, Expenses 8ank CharEes 16.746 17,652 8.032 3.564 176 611 157 20.514 191.368 29,424 195,074 TOTAL EXPENDITLIRE SURPLUS FOR THE YEAR 146,8Z7 131.330 PROPERTY REVENUE ACCOUNTSURPIUSIIDERCITSI OÉilvie Homes Ogilvie Alm5hou5ÈS Ch3rle5 M3y House E51ella House 112,5461 1195,2321 (80,3651 1293 127,5331 18.1751 10,750 128.1741 1285.8SOI 1139,0231 153.672 77.658 GAINS AND IOSSES ON INVESTMEIITS Realised InvestmentGainsllL05sesl Unrealised Investment GalnsllLossesl 80.237 174.055 80.237 174,055 NET INCOMEIIEXPEt4DITUREI 158.7861 251,713 This pagedoe5 notfDrm partofthÈ statuiory financi31 SEaternent5