REGISTERED CHARITY NUMBER: 213895 Ae olyne 4iTrzsAouseS Re ort of the Trustee5 and fted Flnjndal Ststeme euxAlmsh ered Pr vlde usi ate Petèr Hod8son & Co. Charted Accountants Shadwell House 65 Lower Green Road Tunbridge Wells Kent IN4 8TW
The Molvneu5 Priiate R %tered Provid ial Housi Cott¢ nts of the Finantial Sts ements E dod 31 Decèrnber 023 P¥ge Report of the Trustc lttdtp¢Ddent Exmlntr'$ R¢port StAtem¢nt of Adivlti 10 Sl8teixi¢fit of Flnan¢i¥l PosltloD 12 Noteb to th¢ Flnnel•l S¢atemeThts D¢t*ll¢d St4temeTh¢ of FlniD¢bl Attivlths 13 10 19 20
The fvlolvBeui Almshouses rTr Provide Sotlal Hou h'o: A4183 for the ded 3] 2023 The Tnjslees pr&senl tkir report with tk fina]la1 •(eDnts ofihe clthrity for the ye¥ ¢Thled 31 Decejnber 2023. Tbe TTusiees have 0p1¢d th¢ provisions of Accountin8 aj Rqx)rtin8 by ChaTiii¢s.' Stsiemenr ofR¢¢ornmended Pritti¢e appliellbk io charities preparing Iktr aceounts in accordatre with the FIMIal R£ttIng Star¥Jard appli¢ablc in tlte UK and Republic of Ireland IFRS 102) l¢tTective l Janu8ry 2019). Jn addiljon, the Tnt¢¢¥ have ailopted Th¢ AccouMing Dire¢tioD for Private Re8tstered Provtdez5 of sla1 Housing 2022 as issu¢d by the R¢8ukntor of Social HotLSin8. OBJEcfivES AND ACTIVITIES Prinelpgl Attfvitie5 Th¢ piill¢ipal aclivity of the Chrity Coniinws b¢ the prOvisM of a¢¢otntd8lityj in sixiea4 one [trl. pr()p¢riies for people of litoiied nJ¢otLS with prioriiy be8 wven io those wlx) We bom or wt¥b are lor were} lonB4emJ residents of Tunbtidge Wells. The is a eharity r¢giaered with the Chority Com1$S1o. Publ1¢ Ben¢flt The Chariiys vision and values a550¢i4led objeciives ar¢ Te8ularly r¢view¢d 10 ¢llsure they ¢ontinve kn reflect the cliari1$ aims thnd xh¢me. Ill t&ryiJl8 oul thi5 l¢w. the Trwrees hov¢ ¢omplied widi Ihe Chfyrily Commission's iidan¢¢ 10 huve due regard pubbc benefit. To pri)vide eonvenieni. tomforthbk aDd Accom¢10 10 thos¢ ID nerf withiD a friendlyand WPPOrfive settin8 nd wihin Ilw local coinmunjly. Otsr Vtslu To meei thai vi5ioJi ihe Trustses will seek to . LoniiThiioiisJy develop Ind maintain the hi8lwi 51alldArd of ¢0tIon 8t commutwi gourKls withitl th¢ Alm$housc5 $11¢, - Proinok end¢n¢e for re5ideiJi$ with the h¢kup of frietth and family mhl Ihe locBI ¢&re servic¢4 . Crellle on atsno%Plre which. wknl$i respeeiing prNacyahd divu5tty. ¥rmwes ReSidts Dlake friends &Jd sharl. a wider %ociol lif¢ bodi within th¢ Abnshow 5iie •nd the viltO8¢ of Rtha]I. . Become nn ini¢grLI and rccowsed pan oyik Rwlhotl ¢onJnWnityoj ihe lowti of Tunbridge Well$. Our ObJettlve5 Ov¢roll, Ilie churi1s obi¢¢iives are ¢0 provide QUALITY in the EFFICIENT, EFFECTTVE and ECONOMIC way tt In or&r io fuifjl the Vi$ion llr Values, the Charity has the followin8 objcciivcs.. . To bltild 02) Ilie past. io secure the fuDJre for lh¢ Ch8riiyarKI ils ¢yrreM filre bcnefL¢iaries. through.. - proli¢ieni eÈYc¢iive martll8emenl orth¢ Churity - Vl8orou$ Compliance with all relevant l¢8al and regulaiory frmewtks - OPlimi5iiig retums on ih¢ Chorilys ¥¥rts stron8 fi[n¢1] control - To improve the standard of Ihe accommodhiion that ilprovides for the Rcsidertts thTh.. - otl8oittB jnatn1en4llc ofthc propenics - remodelling orexiendin8 th¢ Alknu - development of the commutt4LI grounds - To improve fÈnd extend the seryices th)¢are provided for the R"d. - To provid¢ opporntsuliets and thcilities for the Rtsidenfs to to8etlt. with friends 4nd famity Und the Rusthall Colnnni1y. throu8h conununity rotrm fxiliiies aryj on-siie visiiot accollrn(rflalion. - To be involv¢d In the life of Rusthall throu8h panKip2iton in the v*i¢d activtlits of villa8e and contributtttg to drfision-IMakin8 ai a local level. Pa8t I
TILe Molvneu5 ATm5hou Yxte tstered Prtsvide Social Housin Yo: A4183 Re rt ofthe T 5tees for the Year E FINANCIAL REVIEW Gener¥l Dul'ing th¢ 2023 financial yw. the Charity have ¢oNinued to teview the nunagem¢nt and maitiienanL% of the propenies, th¢ 8rwnds. the servic6% ttnd tk care provided to the Residenl$. seeking continued improvemetst at all times. In additLOrt. Ihe Board of Tntte5 hav¢ had regard to th¢ requiremts of IL8 Ul?r> the Regulaior of Social Holg (RSW and Clwity CoTmiission (7. the 8uthtKe and &wrtoff¢rtJ by the AlUtshO A&sociation. Flnanelthl Positlon The Board of TnLske5 r¢wi ll swplus in its oei of £60.613 for the fllwKia] year endin8 31st Deeemlxr 2021: Illi5 Can be compDred wilh a SUTplus of£15.068 for the same peri(vJ in 2022. This y¢ae$ SUTplw r¢Oe¢ts th¢ 'one-otT' additLOlI olthe an¥)rlised Brants: fwth¢r ittforuwiioD L5 give on pase_ The Ch15 Lilcome i¥ 501ely derived from the Weckly Mainietwn¢e Contr1 uti¢)n with the ¢x¢eplion ofsmall donaiion$ of £10 its £15 per morrtli Com8 from rhe TW Lotto ond a few th)nalions from %pOn¢T$ of the Lhorily. The ILTrn8 ienn vac4Ui¢y refed in the 2022 TnJses Report has e0nl1ttd in10 2023 As Tws¢¢es proBT¢SS their pljns for the reny)dtllin8 of oll¢ of ori8intil 192U5 prop¢rti DwiD8 the earlyp•rt of 2023. D Ioo44enn Re5ideni nY)ved away w be replaced in1¢ss th8n 2 ttx)nilLq by a new Resid11 who htty proved a r¢tsl B5set io our Almshowe ¢oÈ)mnity. A vaun¢y oc¢urr¢d mid-wlly diroush the yeor but this lime IIK recruiimrni pr(>cess look much ion8er and li was ool uniil Ilx¢ btsinnin8of 2024 Il the Trn$e5 wer¢ able 10 ¢QLifirm a iw Resid¢ni's appoirtlLneoi. Al lh¢ folefroni ofall decL5ions thkeji by the Tntsi¥Ys ts the inwacr on the Trusi's from th¢ loss of cvcn jii81 one rtsid¢rf. Willi only 16 prop¢rties and lir8¢ly el¢Jerly Reside015 Ihi5 cr¢•ie5 a degree of uJ)tenJinty which lia$ to be fAc¢ored into the de¢ision mokirt8. The tsyts ncIeS rn¢Diiontd ttbove re5ulied in B 105$ of iJKome ot. £5.985. repie3¢rf1118 5.34Y0 of thui du¢, based on full ocuyn¢y of the curr¢iii inlmbilable pmp¢ni¢x of 15, atyj ju51 sli8hily above lh¢ 5% wlu'ch hlld b¢th allowed in our •DEiul bud8ei for un¢xp¢cied voids. Property reloted ¢xpendiNT¢ in 2023 (lbIding an for dewttititionl fell by jusi uTr4er £30.000 from the 2022 level. ITh 2022. the Charity speni £15.0(K> tarryin8 major rthishments io two o( the properti¢$: Uiis '¢xtruoTdirtAry" expuOiiwe Iw 8-one-o and repculed in 2023. Cy¢lical mThjThtena¢ expendi¢ure mE £5500 hi8her than in 2022. A major contht0ry fador w8$ the c05t of retLovalinB one ofihe pmp¢riLes wkn'Gh had become ettwty after 10 yeorf prior otciwancy. Ill Jddilion. Le8Lonella Rj'sk kn¢$menlS were caled in Qll of ik Almshouw pl8 th¢ requwed 5-)wly Electrical Lircuii ltspeclion5 in OLW4hir(I vf Ihe prupBrtie5. Health and safety GO$ a¢¢owit¢d for 12% of the TWti)x a%ndIture. 20% was spen¢ io ¢nloY1118 ¢orttrlltlot5 to rarry oul both irtiernttl ALM4 exiernai its th¢ prolieS and g 35% itk mainthining IIK Sl'ounds. The r¢nwinin8 21% of Ihe routine tr#Lint¢wn¢e costs ¢Ted ¢kHnin& appliDnce repairs. 5etUTity and other iiiinor ¢xpeJise Very few extraordinw rep#ir5 requi1 in 2023 with the ODJY ewnse of my si9nifK bcin8 ihe £3.010 spent on minor repai[5 lo and the wchay¢ntrance to tk Alm51 sil¢. A fvrth¢r SI of £21.553 h*s been addd tsngJbl¢ fixed assets 'freelLold proFrty" in Te5p¢cL of the coiilinuing ¢xpendLwre for the ottgoing UP8Tadin8 of the Ahn5knuse • plu5 the preliiTlllWy-¢)n rosts" for the forth¢omirtg mlljor [eM[e1]in8 of one of the prOnIes. ID 111¢) Ihe ¢051 of Pidin8 rt¢w di1 lifeline equipxnent hll8 increased Ihe tangible th$5ei$'fixw¥es a] filtin by £7.113 M&nag¢menL estsLbli5hm¢Dt 8tLd 3dmin151rntJoD costs alnwsl doubled 2021 folloML)g ihe employrneni of Administrator ai th¢ begiDtixng of the jattry. The other SL8nificaTht tnctea¥e5 ID expetLditsre relaie io the utility and couiicil tax cost5 of leavills orte wopetty emply for the Jyar. the IWsti ofll new DwtabAse plus th¢ professional fee5 Incutred for the 5¢ryices oF501iGj1015. yah5 atyj srdjilttts. Pa8e 2
The Molvneux Althshou5 Private R er &tial Houskn lio: A4183 of the T ste for the VeAr 2023 Buslnes¥ Revlew Last yeMr. we ivere pleased lo res itliiial work on the re¢on68uring of the celltrdl ro&dway •xl increase in tli¢ nnber of piking spacts h8d b¢en tompld¢d. Tr IntrodtiOn ofpave4 level acetss, pathways to vario5 propenits IS 8OiDe years down the way bul during th? 23 inl¢rimwork was c(rykkd 108thr with the prcpsrntion of tli¢ vnd5 for the lands¢ape planliThg to coinnw¢ in th¢ eadyspJin8 of2024. As mentioned prewiously. the TrwKs have pl4n5 for the [endeNl of one of the 'llJl ttr oldt prop¢nLe4 and in readiness for this rewsed planuin8 rMisSIon and illiiial eostiTh8s ha% betn I18led. The Ttucs will be seekin8 aCLess 10 8faJJTS frll Homes Engltsnd iowards the cost ofihis w(Mk throu8h Al0¢ cSOn1M Limited. as soott as the Tr¢,$ ¢onv¢rsion to a Cbariiabl¢ Inc0Tlted (BanLtIOtt is compl¢knl. "rhe QUqllenn1al 8urv¢y is due in 2024 alld the Truste¢s are not •icipiiin8 auy major eXnd1(re arisin8 froin i T¢pofi all1h th¢y ate Prtht er#)u8h 10 be preed foT the wexpecied. With lh¥ lalldline i¢lcphone serYr¢es sw1h8 10 4 fully dL8ilal nett0. the Tnw's 8DHIo8ue bf¢lirK equipment would be reduthdiim within a couple of year The Chariiy. thu¢ffie. pttrchased n¢w digithl lelecart, equipment wluch M ojily conn¢iied the'lifeline, 10 a renN)ie custonKT service e¢ntre Iwr a150 the sntrjke and carbon ]nonoxid¢ al817ns and a ttewly inirodu¢ed bosus call¢rpauic buiion. The need 10 provide oifice A¢¢ommodaiion for Ihe Charitys Aithw'nis¢T41or is a priority #i)d the TrLtsi¢e$ I18 obiaijied lh¢ necc55ary plannin8 miSsion for a portable offiec c8bin lo bE c¢(¢d ihe AlmshKbW $it¢. Thi"$ is ptalu thr 2024 but the neces$ttry fIng musi be obthiKd r. Lo#n$ Tlie Trust ntinUeS mth Ihe •nnual repayThN of£7562 the AlUbOU$e Associ10 two interest free loaog will be fully r¢paid by 2028. Cr&nls The lolal graiils Teceiv¢d from Homes En8land for PhTr l artd 2 oftkn 2016-18 develownent work loralted £lOO.OOO' these granis huve previously been wrii¢en orr, on 4 5traigkn line bA$i5. over a 10 ye8rpcriod. With the eh4n8e in Sec 5.8 ol. I'he ch[111¢$ SORP. we hav¢ now followed Ihc re¢0mnKd prti¢¢ to re¢o8rtis¢ the remainin8 blllance of the Ainoriisgd 8rulltS 85 ¢h8rithbl¢ illCOnJE ond amowjt of £44.824 has been add 10 the 202.1 -Chariiobl¢ Adiviltes" It01e. Flnan¢knl Etfe¢t ofsignlfic•Dt EveDt¥ Followin8 th¢ si1rj¢0t in 2022 for the r¢wnfi8win8 of tJ* cejthl rOAdY prkin8. 2023 was a ye ol. consolithiion #nd pla[]ng for fijture proje& with th¢ Chan'ly finishi08 the y¢ar with £53.918 in the Combined cuntnl reserve accounts. Pase 3
The Iloli'n¢ux Almshouqes vate i4tered Proiidtr o So¢i¥l Housi No: A4 ort ofthe T stee5 eYeArE fort 023 FINANCIAL REVIEW Vluc for Money The Regul&tor of Social Housing's new standard for reportithg val for Money inio eff¢ct on the Isl April 2018 ynd ¢oveTS all 8¢COilrtts Prled frouL 31 MaTch 2018. Seven key mdri¢S have beert defined aTound r¢iThveslment: supply ofboih new sociol hou5Jng and ]M)n11 housing gearinB: before tswifJ¢ d¢diiction& SL OS LtLier¢5t, depreeiaiion. amortisalion. llJ0T repll1. s111 housing Costs per wjil: operatiftg Jnargins 8nd on C8piial ¢n)ployed. 'n Value for Motry fiDancid whith follow arebwdon those s¢ven key metric5. METRIC I: RelnvtstDnt Tliks Lttetri¢ l(M>ks ai Ihe investDEIt ith the ¢wreni AlWsbrt mxffies as 8 wcertthge of the vhlue of the PTopLfLie& Tlie Molyneux Alttlthouses m¢&8w¢ is 4.04% METRIC 2: N¢w S¥ppty ISocll Houykng and NOD &¢ll HousiDg ijttlts Tliis m¢triC looks at the vthlue for effectiverts5 ill Y4)plying hou5m8 units. LXwin8 2021 iher¢ were no new unils either sthrted or completed wilh the BoaFd of TnLqee5 concthtyalill8 on the wort rLeethd lo maintain ils ¢XlStins ils and ihe site over811 llrtd pli for (uiurc delopMent. METRIC 3: Ge•rln% Thk8 LD¢ifi¢ tsss¢sses how i)Jwh ofthe adjus asse15 •re mdc up ofd¢M and ikn degrrt Ordendere on debi finuThx. li is oAeTh B k¢y inJi¢aior of • re8iStered provide¢5 appetiie for 0h. ThJ"$ rcflects t7 ¢wr¢ni posiiion of prepJrntory work for Ihe future The m0lyleX Alttllhous¢s m¢8sur¢ is 2.08%. METRIC 4: Ernlngi B¢fore lthtereJ( Txs DprttlA¢lofy AnkirtbOtsfi. MJor Repxlrs In¢lwd¢d IEBITDA MRD Intereyt CovEr Thi$ mLa%ure is s k¢y indicllwr for liquidity Ind ¢apacily. li seeks io nosure ihe level of Surplus tkni o re8isiered prtyvid¢r 8oKrnies io in¢ere51 poy7ble •nd #voids 8my di51t>ni0os slanmiLW Iroin ihe depr¢¢iaiion The Molynewx Almthou8e5 meii8iw¢ 1$ iiot applicable as nc+ ititeresi wre incurred in the year. METRIC q.. H¢adllnt SodAI Hou$lng Cost The uLit metyic a$5¢$S t1 headljne soci41 ho$n eos¢ per unit &fined by the ReBulator. Tlie MolyMeX Almshoitses m¢&sure is £7.-120 METRIC 6: Opcra¢kn8 MrglD The OFrniin8 MnTgitL denM)ts5tr11¢$ Ihe profiiabiljiy of opmiins as5 befoY¢ exceptiwl ¢xp¢Nw are token into ccount. lrtcrenyin8 iwrsiTh8 are ort Y to inyrove the f)nolI1 elYi¢iertcy of 4 bu%ine5s In assts51n8 this rulio. it LS iinPDrionl digt ¢c)nsJderalion is 8LveTh lo regi5tercd provid¢r¢ PWPO8¢WKI objwlLves (l111n8 thcirso¢ial objective5}. Thc Molyneux Al575¢5 {social hwsitigl me85urc 15 54.46 Th¢ MolynwLX AltEthou8¢5 (oversll) is 38.87% METRIC 7: RcturD OD CApii¥l Ewloyed This mdric compare5 the opergling 5urp14Js tr) lotsl 85sels less Cuflwlt liabilities Ind a common measure in the ¢oJnmercipl se¢ttsr 10 as$ th¢ etYi¢ieth inv&4iiiDt of capithl re¢ The Molytteux Almghou8¢5 mety%ur¢ is 4.87% Pa8e4
The Iqol neux Almshou5 vate ister rovider or Soeial H0tr5111 No: A4 ror the Yer 31 Dete F1Tr4ANCtAL REVIEW Re5¢rve5 The R¢setv¢ Fund. held io a Deit Accowii wilh the Ctropive B. ts to provid¢ uDrestricied rewves and io ccumulale mottles for." - major repairs to the Al0hOU - itnprovetnenis orrebuilding olth Al$hOUSe$ - Ilje huildjng ofnew AJJnsh¢)us¢s and fllciltli¢s for the benefii of the Residents - Jnajor repair$ 4nd improv¢ments 10 Ihe 8rninds. ¢nir)nce. c¢rttral roadway and pathwa - major repiirs a]xd ijnpft>veuMts lo the ulilitysejvl No addiiions or dedu¢iioJJs were mode lo the Keserve Fuad as the CO ofthe ¢orAinued upgradipg orth¢ 8rounds were Jnei tmm die ciitsenl accowii. Therefore. &$ ai .71 Ikcenkn 2023. the u¥)ni¢¥ hekl in lh¢ FUEMI had Ti5en by rht eddition o iniereu from QO.146 ai the eNI of 2022 £20.180. GolDg Concern The Trustees Lontin to be of ihe opinion Ihat the overnll fj]wxiat Posilion of the Tru is heakljy. thai it js able io nKet ils ¢urreni and fisttjrt Lxjmjruirtknts. 1$ u 801118 concem Th¢ balance ofihe in¢ome end expenditure ¢CCOLmt as tst -Ilu DeLember 2023 was £599,84312022 - £52621514fter tk PIUS for the Of£(.61./ and revllluaiion iran5fer of£12,9951202?_ £12.1461. The revoluaiioD rc%rve ul the end 012023 wa6 £730.665 {2022. £743.660). CaretiLI manogement of Ik Charitys fLnprKtt coiilinues 45 the Tntyitts ¢{lder tl wgy forward for th¢ propo8ed r¢ThKs(kllin8 previ151Y meniioned. Th¢ Tnislees are 4ware of their r¢wtt$ibility to folknw of Rttommeaded prl¢e ATrJ lo follow the nccounljJJ8 r¢ouir¢LnenL4 for the n¢wAc¢ouMI Direction for Re8iSterEd Provid¢rs of SOCMI Housing 2022 ltydpond¢bt Ex#mln¢rs A rl'slUtIon 10 ie.app)ittl P¢ier Hod8son & Co. ts Itkkwjem Examtntrrs for 2027 wa# p9ed ai the Ttee9 Exiraordtrt4ry (i¢n¥al MeeiiTrg 0]] 13ih Dewnber 2022. STRUCTURE, COVERNAF4CE AND MANAGEMENT Goverhlni document TIJL Mo1¢UX AlILshouse5. Rusthall. TuthidBe Wells. K)1 TN4 8SE, is an unincoryoM¢d chariiy registered with the Charity Commission (NumEer213895) atsd ¢on¥timled byDeed ofTntsi dated I3) Novejthr 1986. CoveTnlttg In$trumeLt Tlje Tr1 was ori8iNlly established in 1922 following the Ikaih of Con$tsnce Melville who bequesthed morley i tknemory of her paren15 lh¢ Hon Frnncis ar¥] Lady (icoigina Molyjevx. Over the yeats lIre have beett fiher schetrrts: liowever. th¢ Charity5 PtitL¢iptsI aciivily r¢Marr unchan8d to this day 4twJ fvrrils ils found&s desire of providing AlJn$liouse s¢conJmEMlkiiott tor"p(KJr nn and WOllKTt" WIK) hwve long-lmeonnetiions with Tbrid8¢ Well& thtrin8 24. the process of chan8in8 the ]litu1n of th¢ Cknriry lo a (hritabl¢ Inwraled Orgonisaiion {CIO) sjjould be compleied thus i¢movin8 TSOnal responsibility for Ib¢ finarKial risks 4ssocrgied wtth th¢ trin8 of the Charity ft01 Ihe individual Trust¢es As H Private R¢8i$i¢r¢d ProvidEr of &Ki81 Housin& thc Tnw is resulad by th¢ R¢gulaT of Social Howitw (Number A418_7). Code ofcoverknauet The Itijstees ar¢ pl¢8sed lo report that the o)mplies with the Stsndatds of Abn5hiuse MaE*8eineiit and aeknowl¢dses the on8Olth8 help that is 8iven by th¢ Almshe As?jatiOn m the M8¢nllt of the Charrty. Tjie Chorily CoryuJMs5iott% Code ofGovernance fo¢ws 8llentioD ott rh¢ principaIs of 8ood 8overnan(t I[ thut is the co(k Ihar ihc Board us¢s for examining Jls PTin¢ipab aud applJiti8 to tk rumirng of tk Clwrity.
The Mol
%'Ate R
Soci21
AlDhouSeS
Pro%ider
ousi
o: A4185
of the Trwtet
ear ED
STRUCTURE GOVERNANCE AND MANAGEMEwr
TTll$tec AppointllDt5 ¥lld RecruitmeDe
The power of appoinlirtg new or additioual C)ptIllive Tre¢S is veswl in the nwjority of tbe Ttust¢es with the Lrtal
Aytlioriiy havli lh¢ power to nominHie ijyjiv)dYS for $ub4u¢th formal aEpinuwtt kt J Sp¢¢i•l Ge1ra]
eetin8 of the Board of Trwiee&
The five term of appointhl of iwo C(popialive ndmcly Gill PrJLer ?nd Rev. Rowiie Williain5 ca
io etvl durin8 2023. Both Gill and Rotmie werc reappoiNed for a fijrther flve years wilh Gill PraT Ixins r¢uppoiThiLxi as
Llwir ofthe Board of TDJslee5. OJ of the Iwo fftdividuals Tlaled as a Tnlee by authorily bas uot iakcu
up the posiiionatld th¢ CharLry is ¢wrendy nmtting with eiBhi Tnte$ as opp)sed to Us1 nine
llie Charily or¢ pleths¢d io confjrni thal. aft 7n8 oth the n¢ceswy thecks and r¢eeivin8 the Bppropriaie
declaration8, tsll the TnJsix% ar¢ 9lift lo as ChjtiiyTn. this process is completed at the be8lmlltlB of ¢
year.
D¢cislon
All decision makin8 is [ Ihe di5¢retion of the Tntstee5 5ubjeci io the deed and aFplitable tw&t l¢8i8lalion.
uorum offcur"frus1¢¢5 musi b¢ presem decisiort ddeThnirtd by 8 majonry vole.
The BoardofTrustees met on y¢v¢n occasion5 2023 ¢MbliD8 Ihe debatr and con51der maiieLS telalii
10 ilw future SLciiviiies ofihe Charity as Kll 1$ its ¢verydDy nmirw ODE Iiie¢iin8 was heid via Zooltt will the o(h¢i six
beinB held fec¢ 10 face.
Th¢ Lhtsrily have lour sub
The li lolvDcux Alm5bowses Privato R roiider of Social Hou$1 No.- A4 ort of the Trust for tbt Yer dtd r20 srRUCTURQ GOVERNANCE AND MANAGEMENT Mattagement OJ) Ilie 1st January 2023 Ihe Charivs new Ad]niNStsato¢s apwjlnlnth cothmetted. role is part4iJK workin8 14 hours per week. and 5UPPOrts th¢ TnLStees who aT¢ u]liuJaYIessIb1e for th¢ Chrity$ IT8¢[11. Th¢ Charli5 new secure datsbage is all ¢uJbrn¢in8 #JMI has been in Tegular si¢ ils launch in 2022. Dwin8 202.1 il wos tijrther exi¢nded to hold Ihe Twllui¢$ ofrneeiittgs. policies. accoLints ar¥Joth¢r be¢ documenitttiott with the pruwi that, dw7n8 2024. some parts will b¢ maik ate¢ssibl¢ to th¢ TnL%l¢es Ihus removittg red to IJJain(a and updii¢ the Trustee5 IpÈpcrl HaThJb(M)k. The tsbA¥e.. . Keeps the records of TnL8¢4 Siaff. Residell Applicthn contr&¢ Ajmknuses properties and 8roiinds. - Records 4nd mana8e5 mtsinlenarKe together wilh health and * aaivilKs - Holds Ihe agendas ihJ mirhutes ofmYtiDy. politi¢s a1 other iE4x)rtaM xhem¢ docuuxttwio Al ¢•ch Ineeting ot'ihe Board ofTnw Ihere ar¢ a8eThlo im5 thdt irKludea r¢Yiew of.. - nny Safegu18 19911es ally cojnploinis atky CLigniS 4nd incldents on sile all heultli aijd sttf¢ty t)Jttller$ - Ihe progrninme of Inspcclion and Testin& whKh is an led * io help Io miii8aie the risk ora disBskr. bowe sinall. Intornl CoThtrots Tlie 13othril Of Tru¥i¢e5 i& ulitmalely re4)onsible for the Trust's inrnal fu¢]1 Controls ond a¢kwIC8e their respoJL¥ibiliiy for the Chllritys system of inkm41 control for Tewewin8 its eff¢div¢ness ¢)n an wujual bosi%. The systcm¥ 4re desigttrd lo mano8e. rAtILer than elimin8t¢, and con 0Y provid¢ rea¥oD8blc. bui noi ttbsoluie. QSSUTuntts rL'8ardiiig Ihe safe8uardin8 of assets. Ihe maoa8emEm of propu A¢11& records the reli4bility of flnaneial inlormalion. The Board. IlirouBh ils adowion of polt¢ies ind prtraures the followin8 me¢h&tyi5ms foreffective finontiol eonirol.. - Preparaiion of bud8¢ts and ¢&¥h flow fotte45ts . Mina8emcni infofttJ4lion a¢¢ouDItTh8 tysieob whrch ar¢ Continually updfyied with renIn8 of finn1 restslis eolnpared with budgei - Sey¢8llliJi8 fJnRTrcial man88eni thsks from audit crxllrol All poli¢Jes are reviewed and upd&i¢d in the of chao8cs ill le81sl0n alld Te8ulalioth. from ¢xpert¢nce &1 shorlcomijw idcjllifi¢d in r¢port¥ curreni procedures. Repons also made the I'ru51ees al e8eh theciirtg abotsi ajjy 8overnanc¢ issues, aciivity. hralih tsnd fety iwcs and the Resid¢nts' 1rE. Pa8e 7
he illolvlleux AlmshoN5es Prlvat ste ed Proi'id r o Socil Housitt oft nded 31 Decemkn 2 ror the Year srRUCTURE, GOVEILNANCE AND MANAGEMET4T Statement ofTru$teeq' R¢sponslbiliti¢s Regisi¢red secial IUbD8l¢51u17Qft requiT¢S lh¢ TnceS 10 prep8r¢ finpTLcwI for ea¢h financilll year whi¢h give a In and fair vieiv of the state of affairs of ih¢ Pnvaie Resiered Ptoviders orsi701 Housins Oft 5U4)Ivs OT d¢fi¢il I'(>r thai period. Itspreparin8tkn5e fuwll¢ial the Trus¢s are requId tti.. - select Sulble ac¢ounlirtg poli¢Je$ttExl apply themconsisienily. - LTTrak¢ J1emel11$ thnd esLimAte$ that aTe TeasoDabl¢ and pnjden - ytuie whether opplicable accowiiill8 sthndnrds artd 518i¢m¢nts of rewllunwyled pracli¢¢ have beth follod subject to atty departure5 disGlosed aad explaittd in the firtaiial atemen1$. alld - prepare the [)nal7 stAieLn¢nts on the going concembDsis n1Y il LS 1wpro1t¢ w prewne thetthe Private Regisl¢red Providers ofSo¢ial Housing will v)niinue in operalion. Th¢ Tr81¢¢5 r¢4)owi171¢ for keeping accouDlinB n¢ords which diKios¢ with r¢a50nablc aCca¢Y at any ILlllE 111¢ rinan¢ial posilLon of lh¢ In1 and enttble Ih¢m lo ¢Vre Ih81 dje fuwxiil comply wilh ihe Ac¢vunlin8 Direciion for PTiVAre R¢8isiered ProvLders of Social Housing 2022. They are •lso responsible for 5&feguardiii8 the ofthe Itll find hee for thkLtI8 reasonable sPS for tk w¢veniL1 dei¢¢lion of frnLKI and oih¢r iffeguiarilics. Th¢Tnbt¢es¢onsider that Iber¢ no m8ierifyl wkTSS¢S apd thai the Trus1 IS VllY irAnased. Appmed ard Oftti¢5 on. - Chiir of ihe Tfu51ees Pa8e S
The Mol 'tteux Alrnshov5eS Prlvate Re rovider Sotial Hous 4183 rtoftheTr ttded I DEcember ror the Y REFERENCE AND ADMINIsfRATIVE DETAILS Regi8tered Charity Dumber 21.2895 PrineRp¥l addmg 11 Sliirley Gwde Rusihall TiiJJbrid8e We115 Kejit TN4 8TG Tru#te G Prater. CL) optlllive Trustee & Chaii of ihe Tn]es- r¢appoind 2 June 2023 W J Roberts- Co optstive TTU51ee & Dyiy C11airofihe T[teeS B J FAiwfird5- TWBC Nominative Trustee J A Podbury- Co oplaliv¢ TnLStee C E Sirelch- Co OPthlJv¢ TnJ$iee J IkmJe- Co OPllLlive Tn]slee Tli¢ Rev R E N Williams- CP[sI1ve T- repppoittied 26ih Awil 2023 C J GoM- Co-oplaiive Trustee Indep¢ndent EX#ntr Aidun Silly¢Ji ACA FCCA P¢l¢r Hodgbon & Co. ChartLred ALcountan18 .8liodwell IIou5e 65 L(¥wcr Green Road Tiiiibrid8e Wells TN4 8TW BnkerA & Independtnt Ex•mltte 'I'li¢ Cliorilys bankirs & professiollal advi5Ers dumg the >rNr as follow B4nkers: Tlic C(wer&iiv¢ BaTrk Olympic Hoitsc 6 Olympic Coiift Moniford %ireei S#iford M5 2QP Approved byorrfEr of th¢ ard of trustttson....... and $ld on 118 behalf by.. rater- Trwee Page 9
ebdent ExamiDer'5 R ort to tbe Thte¢S of The Moli'neux Almshollse5 Priv#t¢ R 'stcred Provider of Socil Housi o: A4183 Ind¢pendent examin¢r'5 report to the tst9 of The MotyDeux Prlv&te Regts¢¢red Prnvider of Social Housing No- A4]83 I ieporl to ilie ¢IrIty Imsiets on my examinaiioll of the a¢rybunts of MolYX Pnvate RegisieT¢d Provider of Social Hol18 No: A4181 {th¢ TNsL} fot the pr ended ii D¢cett4Jer 2023. R¢SPODsibilitios nd bAsl$ ofreport s the charity twstees of I1 Tn you aye T¢SPODSLbk for thE pr¢paratiom of Ut% in a¢cordallc¢ with the requtremertis Charities Aci 2011 (Yhe Acl). I report in r¢speet ofmy examillarion ofthc Tn]5t'$ ¥tounts tarried utsder Section 145 of the Act aThl Crying IXIt my ¢xRmhThlllion I have followed all applicable DI1]¢)n$ 8Lvett by Ihe LThttriry CoD]ttiission under Sedion 14515}Ibl or AGI. Ind¢pendtnt exmknee$ Ititemtnt I Ixave Mple1ed my examiNli¢)ts. I conflmi thnt no molerial oMiier5 hve V) rny attem1 in nneCtion wilh Ihe exaii)inuiioll 8ivin8 ¢iL e 10 b¢liev¢ Ihal in any ni¢ri8l Tesped= accounlin8 r¢tord5 wer¢ rtot kept in Yespeet of the Tn as requited byS¢¢tion 110 of the Aei: 01 the Jccounls do not ocLord wirh iliose records: or llie a¢counlS do n¢1 wilh ih¢ Applicable rulTe¥ln conc¢nlln8 the fi)tm conienl olacwunts sei oul in the Choriii¢5 {Ac¢ounts and RewTtsl Re8ulaliuiis 21K18 other than my TequiTement thai the 8ive ond fair wewwhich 1$ nrf a n*tter ¢othsid¢red as port of an itthpet)d¢ni examination. I hAve rto concern5 and hfyv¢ tom¢ a¢ros5 w eT maNer5 in ¢onrtc¢lion wilh the examinalion io tch nttenlithi siwuld br drawn in il)Is r¢pott in orii¢r ¢Twbl¢ a ptop¢r undeT4anding of ihe a¥¢ounts 10 b¢ [lled. JJOJ Aidan Smyih ACA FCCA Peter Hodgs011 & Co. Chartered Aicouniants %hndwell Hous¢ 65 Lower (treen Rood Tunbrid8e Wells Keni TN4 8TW Date.. Pag¢ 10
The Molvneux Abrtshotsses rivate R ero Social Houstti lio: A41&1 tateme ror the Yea t of Fknanel#l ndtd DttttDber 20 2023 UDrestricd 2022 Total fiJDd5 Ne$ INCOME AND ENDOWMENTS FROM Donulions and le88¢ies Ch¥rit#blt a¢tlvht¢s Reijilll ineoJn¢ 156,677 123.322 InveythKnt trtco¢ 235 Total EXPENDITURg ON Charlible #L'tlvitles Adiniiissu'alion ¢o¥is 36.222 17.794 Propw ¢osts 91.046 Total 108.840 NET INCOME 60.61) 15.068 RECOf4CILIATION OF FUNDS TolTrl fi]nds brouslLI forward 1269.895 1,254.827 TOTAL FUNDS CARRIED FORWARD 1,-1.10.508 1.269,895 Th¢ no forni prt of these fjnaucial $etts Pag¢ 11
The A1O%eS t R '5tered Proi'ider Social Hou5iTt No: A4183 tcm t of Fin#Thtial 31 De¢ ber 2023 2022 Total UTLreStri¢d fid$ ie5 FIXED ASSETS I J08.083 1.304.549 Tangible assets CURRENT ASSETS 1.427 53.918 1.244 Debtors Cush at bank io 55.345 49.417 CREDITORS Amiuii$ fallins dthe wiihiTh {19.8511 (9.852) 45.493 29.566 NfT CURRENT Assm TOTAL ASSETS LESS CURRENT LIABILITLES 1.353.576 .334,115 CREDITORS Amoutlts f811in8 dur atler mor¢ than OM yeor 12 123.068) 164,220} 1.269.895 NET ASSETS FUNDS 14 1.130.508 1.269.895 Unresiricied 1.310.508 1.269,895 TOTAL FUNDS The fIDal7 staienKnL8 were approNtd by th¢ BoATd of Tnth¢5 and authori tor i•sue ..Ad2. and were sisd on 11$ behaifby.. on G Priler- Tn&ee W J Roberts- Tntee Th¢ N)tes forni ofthese SLarts P¥ge 12
Dellx Almsbov5¢S rivatc R 5tered r0Tr7der o Sothl Housin io: A4 for the Year Ended 31 r 2023 ACCOUNTINC POLICIFS Basis of pr¢pariDg the finaneial Statonnts The charity is a Re8Lslered Provider of Social HO Tr finattial stst¢menL8 hav¢ been prepared under the hi%tOllC21 cost a¢counliJJ8 rnle5 in accotdartc with tk Accounting Diredion foi RegTed Providers of Social HousJTh8 2015. applicuble accounling siaThlatds ard Stsi¢m¢Dt of RetollwKnded Praetite 'Accouryling by Regisiered PToviders of Srtial H18. 45 updaied In 2015. The fMthnti&l staieffjents ha also beej) prepared under the accruals bfisi5 of acca)UtLtinB andots a going concern basis in a¢cotd4nce with FRSIO2. Criti¢#l MecoMntiDg jud%tm¢nts and key 504r¢es of ubtertainty Tljc valualion orth¢ woperty a1 relaled de18110 are siwfK4ni e1ma included these accounts. Ineom¢ All incon Jy rcco8nised in the Statem¢D( of Finattial A¢livitie5 onc¢ the dmriiy has a&iUetneni to the fund& il is PTobable thai the irL¢ome will be received ary] tk 8DYJwiI ¢an bemeA8ured reliably. Expendlture Liabilities ttte r¢¢ognised 5 ¢xpendtiw¢ Is soon as ihere 1$ a le8oJ or eon5tnKlive obli8lllion cojnmitting the charjly lo Ihoi expcndi¢ur¢. il i8 prob&ble thai i transfer of ecowmic er1 will be required JJJ sei11¢inlI aiid the ajnouni of I118&1i0 be .Sur¢d Teliabty. EXPdItUre 1$ aLOWlted for on In •¢¢rual$ basis niid l)a5 been elllssified der h¢•¢thn8s th91 JLB8rt8a all tw r¢taied to th¢ cate¥ory. Where sts connoi b¢ direcily oiiribuigd 10 prtieulpr heBdin8s IFKY have bttn Nllocftted 10 aclivities oo a l)p5is coThsiskni wryih th¢ or resolL¢S. TnRlble flx¢d assets Dcpr¢¢ithttort is provtded •1 th¢ followi KuLl rates in order kn wriie eath assei over i¢s e5tima(ed u$¢fvl Freeknld prop¢ny Fixiure5 fiiiin8S SirDi8ht line ovtt 50 yea 25Yo on redu¢ittB bAIDnce T4xatlon Tlie ¢haTily is exempi from thx on its charitsbk a¢liviliu. ¢¢ountlr8 UnTulri¢led fuods be used in accordallce with the chuithble (J'e¢lives •1 th¢ dis¢rdI of the tTusiees. Re.%iri¢ied funds ¢Jm only be used for particular testFi¢led purpw wiihin Ihe obirfts of the ch&ftiy. R¢51riclions arig¢ wllen specifLEd by the thJwr or when •rerai5ed for prti¢ular restricted purposes. expltIllI10n of the nalure and pwp05e ofeach fuDd is iluded in the te9 to th¢ finaDcial slen(s. Slgnlf5c#Dt judgements #ttd eAtimtes TtL¢re ure no 5ignifi¢aot jud8eLnettts orestiwAtes used in the preparntton ofthe8ea¢eouttts. FinAD¢lal Instruments and fuDCtlooxl turryney Bosic linttncial instrumertis comprjsiti8 debioTS. bank balatrxs arc recorded f8ir value. Th¢ fiuJciiortAI currency of th¢ clwrity is £ Si¢rliD& Pa 13
The Molvnt115 Ahn4houses Proiider of Social Housin Note5 to t ¢ Finaty¢ix tatements- tootinued e Year Ended 31 Dt¢ er 2023 INVESTMENT INCOME 2022 Dy>sit account inleresl 225 40 CHARITABLE ACTXVITIES cosrs SuPrt ¢05ts (see le41 AdnJinistrali4Jn ws SUPPORT cosrs Mon8ge)nenl & HdthinistTaliOD AdminislI0Th ¢osts TRusfEES' REMUNERATION AND BENEFITS Th¢Te were InL%tees' roThmtTaiion or other bethefits for the yw ethd 31 Dttemb¢r 2023 nor for Ik y¢ar ended 31 Dettmber 2022. Trnstee5' esp¢D8¢S 202.1 2022 Tnte¢s, expen 742 697 STAFF COSTS 202.1 2022 Wa8e5 and Mi¥ii¢s 10,822 10.822 The avern8e nx)nthly numEtrof employees the yur was u foll 2022 Adnjinistrsiion No emplo8 received ewluttnIS io ex£ess of£60.000. Pa8e 14 contilld...
The Mol n¢uJ AlrLshouses Prlvate R ered Provid Sotill Hou5ill No: A4183 Notes to the Fin¥n¢il StsttrneDts- tonllthued for the Year E De¢embEr 2023 COMPARATIVLS FOR THE sTATEMEr OF FINANCIAL ACI7VITILS Unrestricied rwids INCOME AND ENDOWMEFllS FROM Donaiion$ alld legaci 546 Cbrit#ble activities Rental income 121.3?2 Inve5th1em ineome 40 Totsl 123.908 EXPENDITURE ON Ch¥ri¢#ble a¢tlvlties AdJNiii¥trnlion ¢osis 17.794 Propery ¢o¥ts 91,046 Total 108.840 NET INCOME 15.068 RECONCILIATION OF FUNDS Tothl t[a$ brou8Jil foThvllrd 1254,827 TOTAL FUNDS CARRfED FORWARD 1.269.895 TANGIBLE FIXED ASSETS FixThJres and fiitjn Frc¢lK)Id PTQt%rty Toial$ COST Al l January 2023 Additions 1.457.528 21553 8,674 7.134 1.466.202 28.687 At 31 Dettmber2023 1.479.081 15.808 1.494.889 DEPRECIATION Al l January 2023 Char8¢ for year 153J22 22982 161.651 25.153 1171 Ai 31 Ik¢emkr2023 176.304 10,502 186.806 NET BOOK VALUE At 31 Decetsth¢r 2023 1.302.777 S.306 I J08,083 At 31 De¢ember2022 1.304206 -14.1 1.304.549 Pagc 15 COlllinu¢d...
The Mol eux Almshouses rli'ate istered Proi'ider o cial Holl%in i o- A4183 Note5 to F)naDcixl StstenJents- tontiDued for the Year Endwl r 2023 TANCIBLE FIXED ASSETS- eotstlDNed Housing prop¢rtie5 WCTe revahd at £l.100.OIYI on 15 F¢bnKLry 2016 l>y Mark ljurton FRICS of Ma&s & Co. The valwlion was carried wt in a#ord¥r Risc Appraisal and Valuation Manual at op¢n market value. The hists)rie cosl of the properties at 31s1 Decekn 2023 to £650.186 and the a¢cunwlated hislotic cost d¢pr¢cialioD anxAed kn £166.316. The historic cost book Vah ai 31* D¢cember 2023 aoy)untsd to £483.870. DEBTORS: AMOUP4TS FALLING DUE wrrHN ONE YEAR 2023 2022 Pr¢paymeThts and accrued income 1.427 1.244 io. CASH AT BANK 2023 Total ruiuls 2022 Tothl runds Butth Aecount. euyreni Bunk a¢¢ouDI. reser¥% fvnd 28.027 20.146 20.-180 Tothl 48,173 CREDITORS: AMODNTS FALLING DUE WITHIN ONE YEAR 2023 2022 Oih¢r loans (see nok 13) Accrued eXn Def¢rr¢J 8ranis 7.652 2.200 7.652 2.199 10,000 9.852 19,851 Pase 16 contiiiued...
The Mol neux Almshouses Private Ro stered vider 1 Housir 1¥40.' A4183 Nott5 o the Fin•n¢i#l Statemets- contlbued for the Ytar Ended I DEce r 2023 12. CREDITORS: AMOiINTS FALLING DUE AFfER MORE THA14 ONE YEAR 2022 (hh¢r lo&rts {see Mt¢ 13) D¢f¢ed grants 23.068 30.720 23.068 64.220 13. LOANS An aJ]alysis of the matutity of Ioaths 15 given Ixk)vr. 2023 2022 A)Uttts fllllu du¢ within one Y on d¢nTrl. Other loans 7.652 7.652 Amounts ftsllin8 betwen one Ind two Oiher loAns >1 < 2 yettrs 7,652 7.652 Ailloiinis tilling due b¢hYeen five J*rs: loaths > 2 < 5 ycttrs 15.416 Other eomprise Advances Thde by The AJothou¥e Association attd are r¥)n iniertsi b¢an 14. MOVEMENT IN FUNDS Nel mov¢nKnt in funds At 31.12.2.1 Ai 1.1.23 Unre#trl¢t¢d funds GenerAI tbnd 1269.895 60.613 1.330.508 TOTAL FUNDS 1.269.895 60,613 1,330,508 Net DvertnI ID tltyth. EtLc1d in the ub)ve are As follows.. In¢(xnitt8 Rewurces exp¢tKkd Movaneni in tiillds Unrestricted hndg General fitlld {97.430) 60.613 TOTAL FUNDS 158.043 (97.4.10) 60.613 Page 17 Contintsed...
The Molvneux AIDuhou4e5 riwate R i%tered P ovi eTof Social Housi 4183 F4 te5 to the Fin2neio tatements- ¢ontin r E•ded 31 Dece 14. MOVEMENT IN FUNDS- tODt1ntd cODir8t1VO for Movemtnt ID Nel At 31.12.22 At l_1.22 in funds Uhre8trffieted fubds Gen¢ial 1254.827 15.068 1.269.895 TOTAL FUNDS ?54.827 l5.068 1.269.895 Cotrtpbrnii¥t Dx>vern¢ni in fits)ds. includ¢d in ihe #bo are as folkxKT.' r&sources in fviids tJnre4tdrted funds G¥neral fiirtd 111.908 (108.840) 15.068 TOTAL FUNDS 1108.8401 15,068 A ¢UTrenl ye8r l2 TTh)nth5 •Ld prior yY4r 12 ll¥)15 ¥rymbiA¢d position i$05 follows.. movement in fiwds Ai 1.1.22 -11.12.2.1 UDreiirl¢ted (y¢neral h]Thl 1254.827 75.681 1.310.506 TOTAL FUNDS 1.254.827 75.681 1.1.10,508 A currcnl yeai l2 Tmnths and prior yur 12 MY)n movement in [. in¢ludcil in th¢ aF*)v¢ ore as follows.. m0velnI irt ¢%pen¢kd UttrestTi¢ted fuDds G¢iierul fvtsj 75.681 281.951 (206.2701 TOTAL FUNDS 281951 (206270) 75.681 Anaiialysis of furtds 41 the 3151 Dweth2011 as follow5: In¢tbme & expenditsr¢ £526,235 - Bal8n¢e l January 2011 Po8e 18 continttd..
The Mol neux Alm5house5 rivate Re ste Provider of I Hou$AD .Yo: A4183 s to the FID*Re for the ements- coutknu 31 14. MOVEMEf4T IN FUNDS- contltsued £60.61.l- Surplt]s for tk y¢tr £1? 995- Historic cost depClaion adiEt5tm¢nt £$99J43 - BAlab¢e 31 De¢eJnber 2011 Revnluation reserve £743.660- Balance l JattLWy 2011 (£12,9951- HisioTlC cost depreci•iion adjUst[t £730.665 - B#l¥Dee3A Dettthb¢r 2023 £IJ30 408- TotAI fundg Is at31 DeetJnbtr2023 RELATED PARTY DISCLOSURFS Ttw¢ wer¢ no related pprty tr1105 for th¢ Jrar¢nded 31 De¢emkr2023. Page 19
Tbe M(blvneui AlnLhou5 -ate R i%tered Proi'ider o So¢i•l Hou¥iD t8 Ststemt for the Yea t of Finantia Aetiwities ber 2023 2022 INCOME AND ENDOWMEF4TS Donations and leg¢les DoLWtions & other JOCOTne 5416 Investment 5nCOD Dwsil accowii iniet¢st 235 Ch?ritable setivltiej Rails received (irniit$ atnorii¥¢d 111.853 44.824 113.322 10,¢x)o 156.677 121,322 127,908 Total In¢omln¥ ruouT¢el EXPENDITURE Property toils Pr41p¢fly milertnCe-QYc1ic)l Propeity i))asDteiMrf¢P1l9] Prop¢rty Lllalrtienttnc¢-MrtinE EKiraordiMry repiilfs Depreciation 8.569 25.172 4.485 22.982 41,704 22.551 61208 91.046 Support M¥n&%em¢nt & &dTnlttls¢ratloD 'rnJsiees' expenses Solthries. NIC & p¢D3iOll I[uTn¢¢ & nwLiilorin8 Centenory ¢el¢bralioTh txpense5 Swidries Council lax and ulilitLes Residents, welfar¢ Ac¢ouniinB & ¢x&ill&l10n f¢es Le8al & wofe$5Lono1 CoDJpuler expeiis¢s Subscription$ & dotha¢ions AdminisltllliQO exFrk D¢pff¢iatio 742 10.822 4,284 697 4.448 87 2.670 789 2.220 5,822 4.709 1.195 711 2.171 1.260 2,220 410 59) 976 1.406 17.794 108.840 Toial resources 60.613 15.068 Nrt Income This pag¢ thxs forni pjrt ofthe staNiOry fitAttiai stalents Pogt 20