OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator. This document is also available as Markdown.

2023-08-31-accounts

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED

31 AUGUST 2023

Registered Charity Number: 1158077

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

INDEX

Page 2 Administrative Details Page 3 - 8 Report of the Trustees

Page 9 Independent Examiner’s report Page 10 Receipts and payments account Page 11 Statement of assets and liabilities

Page 12- 14 Notes to the Accounts

Page 1

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

ADMINISTRATIVE DETAILS

Trustees – The Trustees who have served throughout the year and up to the date of approval of this report are:

Charlotte Madine Chair of Trustees
Lynda Stewart Appointed November 2022
Catherine Staunton-Unsworth
Christine Porter
Ruth Willey
Roy Grice
Ann Bland
Jane Craik
Ashleigh Maw Appointed April 2023
Administrator Lynn Graham
Charity Number: 1158077
Contact address: 16 Swaledale Avenue
Rainhill
Prescot
Merseyside
L35 4NT
Independent Examiners: TCA Accountants
St Ann’s Mount
166 Prescot Road
St Helens
Merseyside
WA10 3TS
Bankers: Lloyds Bank
5-6 King Street
Penrith
Cumbria
CA11 7AP

Page 2

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

Report of the Trustees for the year ended 31 August 2023

The Trustees present their report and financial statements for the year ended 31 August 2023.

Structure Governance & management

The Trust is an independent charity governed by its constitution dated 30 November 2013. The Charity was registered with the Charity Commission on 31 July 2014, having previously operated as an unincorporated organisation. The Trustees who have served during the year are listed on Page 2.

Trustee recruitment, induction and training

Trustees were initially selected on the basis that they were committed to Maths Recovery, had been involved in research and delivery of programmes to promote mathematical learning and an appropriate range of skills to ensure that the charity was successfully launched. Each year the Trustees will consider whether there is a need to expand the range of skills by inviting others to join their number. As the charity develops, the Trustees are committed to developing appropriate policies for Trustee recruitment, induction and continuing training. Each year one third of the trustees retire, being those longest in office and are eligible for re-election. In November 2022 Chris Porter, Ruth Willey retired and were re-elected. The trustees are acutely aware that they do need to expand their number and to actively seek to do this. Lynda Stewart became a Trustee in November 2022 and we welcome this new appointment. Ashleigh Maw became a Trustee in April 2023 and we welcome her appointment. Chris Porter decided to retire from the Executive Committee in July after many years but has agreed to continue in her role as Trustee and Treasurer. We will not be saying goodbye to Chris as she has agreed to support virtual Masterclasses, however, we do wish to take this opportunity to acknowledge her expertise and thank her for her continued support. Our new Administrator, Lynn Graham took up her new post in January 2023 and we are very glad to welcome her.

Objectives, Activities & Public Benefit

The primary objective is “to promote the mathematical education of people, including children and the adults who teach or support them, in such ways as the charity trustees think fit”.

The main activities of the charity are training professionals in implementing the Maths Recovery Programme in their settings and local authorities, promoting research into children’s mathematical thinking through conferences and professional development.

The Trustees have referred to the information contained in the Charity Commission’s general guidance on public benefit when reviewing the aims and objectives and in planning future activities. The Trustees believe that the activities carried out benefit the public by improving the teaching and learning of mathematics of children and young people.

Achievements & performance

The Trustees meet regularly via Microsoft Teams meetings or telephone conferences. The day-to-day business of the Council is managed by the Executive Committee who in turn delegate tasks to sub-committees as required. The Chair of the Executive Committee, Mary Rendle has continued in her role for a further year until January

Page 3

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

  1. Lynda Stewart retired as Joint Chair of this committee to take up the role of Trustee. The Council wishes to thank them both for their continued support and commitment.

The Maths Recovery new website has been fully functioning for over a year with links to videos, activities and documents in the members area that are updated on a regular basis. There are testimonials and an overview of Maths Recovery history in the UK, research papers and links to resources, a live Twitter feed and contact form. Silver membership is free for Exec and Trustees etc., free for the first-year membership is offered to 8-day course participants and then £30 annual fee as ordinary membership to be paid via the Stripe App on the website. Members have been renewing their membership at the end of their first free year, which is encouraging. It is envisaged that the new website will support the advertising of courses and attract a wider audience as well as maintain the interest of our community of Maths Recovery teachers and teaching assistants.

A full programme of professional development was delivered to South Lanarkshire for a second year starting in October with the 8-day Intervention Specialist course, three 4 day Red Book courses and six courses on the Purple Book, Day 1 being face to face and Day 2 delivered via two virtual workshops. Feedback on the virtual courses was positive but delegates preferred the interaction and hands-on of the face-to-face sessions. This was an opportunity for our Scottish trainers in to continue to deliver training outside of their local authority on behalf of the Council and for our new trainer, Ashleigh Maw to complete her Trainer accreditation. Garry Maguire, the lead officer in South Lanarkshire, has committed his support to an authority-wide pedagogy improvement programme with Maths Recovery at the centre of the development. Six of his teachers have gone forward with Teacher accreditation and want to become MR Trainers. However, it has proved difficult to receive payment for this training in an acceptable timeframe. It is hoped that a new contract to be signed will initiate prompt payment next year.

The LFIN 8-day intervention course was delivered in East Lothian over two terms on Fridays and Saturdays and was well received. Several of the teachers have submitted portfolios for accreditation. It is hoped that it will result in a revitalization of Maths Recovery teaching within their region.

The Council has continued to offer a programme of virtual training sessions which retained the interactivity of our training courses whilst maintaining the quality. The four two-hour virtual workshops based on the Purple Book were delivered via Microsoft Teams to 60 people. An additional two workshops covering tens and multiplication and division were delivered. This virtual format has proved popular and made Maths Recovery available to teachers who found it difficult to access previously, so it is hoped that we can continue this offer.

Wigan Local Authority and West Lothian have continued to deliver Maths Recovery training in their local authorities and Wigan plan to do so again next year.

The increase in training requests post-Covid restrictions has challenged our capacity to deliver. It is hoped that new trainers can continue to be developed to meet this increase in demand. This year approximately 300 teachers and teaching assistants have participated in Maths Recovery training.

The Council has benefitted from using Microsoft for non- profit donated software of ten years free trial of Microsoft 365 with up to 10 licenses to be renewed annually. We have continued to use Microsoft Teams for meetings and training, although some trustees have continued to struggle with full access to the platform. The new gmail account: mathsrecoveryuk20@gmail.com reflects a more appropriate membership base than just ‘England’.

Page 4

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

The trustees were very pleased when Lynn Graham, the new Finance Officer, was able to take up her role after her application to Lloyds Bank as an authorized signatory and online banking was completed after significant delay. Lloyds Bank paid £50 compensation to the Council as recompense for the delay. In the interim the Chair with the support of the Treasurer conducted the finance role as well as administration.

The trustees have reviewed the safeguarding policy, the filming protocols, the data protection policy, and conflict of interest policy as part of the annual policy review. A new Permission Form has been widely used for delegates at training to give permission for use of their images, video, and quotation etc. to be used on website and social media and any other promotional publication. It is given out at the beginning of each new cohort of training, signed and collected by the lead trainer. A new DBS application was completed for Jane Craik, the new Trustee.

From April 2022 the new Trainer rates have been applied. The subsistence allowance was raised to £35 per day. The Consultant fee raised to £675 when 2 trainers are delivering training, and to £720 when a consultant is delivering training alone. The trainers’ fees were raised to £550.

The Maths Recovery Logo Trademark was renewed last year at a cost of £220 and will last for 10 years.

We were very grateful to Trustee Ann Bland for delivering a presentation on subtraction for our virtual CPD session in November. It was developed from the US workshops she attended and was well received. It allowed us to reconsider our approach to teaching subtraction. There are plans to develop similar virtual presentations following the next AGM.

Unfortunately, due to the disruption of Covid -19 further meetings of the International Maths Recovery network have not been organised. It was felt to be successful, and it is hoped that they will resume next year.

The Council received an invitation from the New South Wales Department of Education to tender for the development of a statewide intervention programme to be delivered virtually to all their schools. It was agreed that although this was an exciting opportunity, we didn’t have the capacity to deliver such a huge programme.

The new assessment kits reprints were delivered for the autumn term training this year with the newly edited manuals. We are grateful to Roy for allowing us to use his loft room to store the kits and for counting all the sticks and counters. The new training DVD has been very well received by both trainers and delegates and they have been uploaded to YouTube for ease of access for new trainers.

The Council has been using a Twitter account and social media to promote its objectives, @MathsRecoveryUK https://mobile.twitter.com/MathsRecoveryUK . Delegates on courses are invited to post comments, share ideas and photographs, and ask questions. The Facebook page and the private Facebook group have proved popular with links for resources and promoting discussion to continue to support training courses and to reach a wider audience. As the virtual workshops were successful, we may look to develop further virtual training offers.

Autopress and TTS have continued to support the Council this year through the payment of copyright fees. TTS has now been bought by RM Educational Resources Ltd. It is anticipated that the level of fees will be increased due to post Covid gaps in learning that have been reported by teachers. The Chair has reviewed the contents of the TTS kit with their numeracy lead and updated some of the contents and our entry in their catalogue.

Page 5

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

Plans for the future

Over the next financial year, the Council intends to continue to meet the demand for training as it arises; accredit teachers and trainers who have completed portfolios after training, develop new training courses and provide quality assurance for the Programme. However, it is recognised that future working may look very different as virtual training has proved very popular with participants as face-to-face training is not always practical.

There is a big programme of professional development planned for the next academic year in South Lanarkshire that we hope to deliver with the support of our Scottish trainers and developing new trainee trainers including LFIN 8-day, three further Red Book cohorts and 6 Purple book cohorts. South Lanarkshire want to develop six of their teachers to be accredited as MR teachers and then trainers. We look forward to working with them to achieve this as the Council’s capacity to deliver training with the current number of trainers is proving difficult.

A red book course is planned to run in Antrim in the autumn and spring terms. Wigan plans to run further Maths Recovery courses, including LFIN, Red and Purple book courses. Another 100 red book assessment kits have been ordered for next year to meet the new demand.

The new cost of the 8-day course of £21,000 will be applied for all new training for 2023/4 onwards. We will need to keep costs under review in the future.

We have deemed the planning of future conferences in the UK to be too expensive. Smaller events or workshops hosted by Local Authorities may be more viable than large events. Covid-19 has seen the rise of virtual conferences and it may be that we consider this as an alternative next year. The Council will also consider how to use some of its funds for public benefit in terms of sponsoring conferences or workshop places. This will include the purchase of Zoom as a platform to make virtual conferences and masterclasses accessible to a wider audience. There are plans to develop virtual presentations involving the MR authors.

The Council will continue to promote research into children's mathematical thinking with a programme of presentations and workshops around the new chocolate book. We look forward to integrating the new publication, the Pink Book, into our work as we focus on diversity, equity, and inclusion in our Maths Recovery programmes.

Members of the Council will continue to engage in professional development and review how they have adapted their intervention training course to address the changes in the new white book and the new Learning Framework.

The Council plans to continue to consult with government bodies and scientific associations. It plans to make knowledge of children's mathematical thinking available to a wider audience through publications and presentations and the new website.

Financial Review

Total receipts of unrestricted funds of £66,193 (2022: £90,521) are detailed in note 1 of the Financial Statements. The available funds were predominantly spent on trainers’ fees and travel costs, course materials and other

Page 6

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

administration expenses. The net result for the year on unrestricted funds was an excess of expenditure over income of £28,930 (2022: excess of income over expenditure of £13,795). This resulted in a year end bank balance in respect of unrestricted funds of £72,345 (2022: £101,275). The result showing in the Receipts and Payments account in each financial year is affected by the timing of receipts and payments and is not necessarily indicative of the timing of the related underlying activities.

There have been no restricted fund transactions this year and there are no balances on restricted funds at the year end.

Going Concern

The current timetable for future work is promising; we have two courses booked and there has been interest in organising future courses. However, the significant rise in travel and accommodation costs as well as books will impact negatively on the Charity’s income, hence the review of the pricing structure and increase in the costs of the 8 day course.

From a financial point of view the charity can survive the 12 months from the date the accounts are to be signed off as we do not have any fixed overheads and we have not committed to any large-scale spending on a conference. With the current level of reserves in hand the Trustees are satisfied that the accounts for 31 August 2023 can be prepared on the going concern basis.

Related Parties

Several Trustees of the CIO act as consultants or trainers and receive fees from the CIO. Each is paid a standard daily rate, which is fixed each year by the full board of Trustees and represent an open market value for the specialist services provided. The nature of Maths Recovery means that it is difficult to find suitable experienced alternative consultants or trainers who are not also involved in the running of the Mathematics Recovery Council. The amounts paid to Trustees are disclosed in note 4.

Risks review

The Trustees have considered the risks associated with the charity, and they consider the key ones to be

The Trustees believe that the risks are minimised as far as practical because of quality assurance of the training by the MR consultants and trainers, active involvement of the trustees in delivery of services and compliance with the relevant requirements such as professional qualification of trainers and evidence of their professional development. The council is developing suitable policies and procedure for each of these areas and holds the NCETM CPD Standard quality mark.

Page 7

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

ANNUAL REPORT FOR THE YEAR ENDED 31 AUGUST 2023

Reserves Policy

The Trustees recognise the need for the Charity to establish and maintain reserves to enable it to continue to carry out its charitable objectives in the event of unforeseeable matters arising such as the Covid-19 pandemic. Funds that are designated but not restricted should be used in line with the purpose for which they were reserved. Funds provided for a specific purpose are held as restricted funds and used solely for the purposes indicated by the donor. There have been no designated or restricted funds during either of the last two financial years.

The Trustees would ordinarily aim to hold at least 6 months' operating costs in general bank funds. At the year end the bank balance represents around 9 months of costs with reference to the costs for the year just gone calculated on a straight-line time apportioned basis (2022: 16 months).

The movement on the reserves of the charity are detailed in note 3 to the financial statements.

Statement of Trustees responsibilities

The trustees are responsible for preparing the Trustees’ Annual Report and the Financial Statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the receipts and payments of the charity for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved by the Trustees on 18[th] November 2023 and signed on their behalf by

Charlotte Madine

Trustee

Page 8

INDEPENDENT EXAMINERS REPORT TO THE TRUSTEES OF MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

I report on the financial statements of the charity for the year ended 31 August 2023, which are set out on pages 1 to 13, the report is in respect of an examination carried out in accordance with s.145 of the Charities Act 2011 (“The Act”)

Respective responsibilities of trustees and examiner

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

It is my responsibility to:

to state whether particular matters have come to my attention.

Basis of this report

My examination was carried out in accordance with General Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the accounts.

Independent examiner's statement

In the course of my examination, no matter has come to my attention

which gives me reasonable cause to believe that in, any material respect, the trustees have not met the requirements to ensure that:

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

Signed:

Date: 18[th] November 2023

Barry Dolan FCCA TCA Accountants Chartered Certified Accountants St Ann’s Mount, 166 Prescot Road, St Helens, WA10 3TS

Page 9

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 AUGUST 2023

2022-23 2022-23 2022-23 2021-22 2021-22 2021-22
Unrestricted Restricted Total Unrestricted Restricted Total
Note funds (£) funds (£) funds (£) funds (£) funds (£) funds (£)
RECEIPTS
Other trading
activities 1(a) 2,905 - 2,905 1,965 - 1,965
Income from
Charitable activities 1(b) 63,288 - 63,288 88,556 - 88,556
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total receipts 66,193 - 66,193 90,521 - 90,521
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
PAYMENTS
Expenditure on
raising funds 2(a) - - - 220 - 220
Expenditure on
charitable activities 2(b) 95,123 - 95,123 76,506 - 76,506
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total payments 95,123 - 95,123 76,726 - 76,726
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Excess of receipts /
(payments) (28,930) - (28,930) 13,795 - 13,795
Cash & bank b/fwd
1 September 2022 101,275 - 101,275 87,480 - 87,480
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Cash & bank c/fwd
31 August 2023 72,345 - 72,345 101,275 - 101,275
=============== =============== =============== =============== =============== ===============

The notes on pages 12 to 14 form part of these accounts

Page 10

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

STATEMENT OF ASSETS AND LIABILITIES AT 31 AUGUST 2023

2022-23 2022-23 2022-23 2021-22 2021-22 2021-22
Unrestricted Restricted Total Unrestricted Restricted Total
funds (£) funds (£) funds (£) funds (£) funds (£) funds (£)
ASSETS
Debtors 41,250 - 41,250 5,650 - 5,650
Bank balances 72,345 - 72,345 101,275 - 101,275
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total assets 113,595 - 113,595 107,035 - 107,035
=============== =============== =============== =============== =============== ===============
LIABILITIES
Owed to suppliers 1,971 - 1,971 7,117 - 7,117
Accruals and deferred
income 26,091 - 26,091 19,440 - 19,440
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total liabilities 28,062 - 28,062 26,557 - 26,557
=============== =============== =============== =============== =============== ===============

Approved by the Board of Trustees on 18[th] November 2023 and signed on its behalf by

Charlotte Madine Trustee

Page 11

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023

2022-23 2022-23 2022-23 2021-22 2021-22 2021-22
Unrestricted Restricted Total Unrestricted Restricted Total
funds (£) funds (£) funds (£) funds (£) funds (£) funds (£)
1. Receipts
1(a) Other trading activities
Royalties & intellectual 2,905 - 2,905 1,965 - 1,965
property fees
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total 2,905 - 2,905 1,965 - 1,965
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
1(b) Income from Charitable
activities
Training fees 59,733 - 59,733 86,222 - 86,222
Accreditation & membership
fees 512 - 512 142 - 142
Books and assessment kits 3,043 - 3,043 2,192 - 2,192
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total 63,288 - 63,288 88,556 - 88,556
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total Receipts 66,193 - 66,193 90,521 - 90,521
=============== =============== =============== =============== =============== ===============

Page 12

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023

2022-23 2022-23 2022-23 2021-22 2021-22 2021-22
Unrestricted Restricted Total Unrestricted Restricted Total
funds (£) funds (£) funds (£) funds (£) funds (£) funds (£)
2. Payments
2(a) Expenditure on raising
funds
Intellectual property fees
paid - - - 220 - 220
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
2(b) Expenditure on
charitable activities
Trainer fees 58,585 - 58,585 47,140 - 47,140
Trainer travel and
accommodation 19,636 - 19,636 13,037 - 13,037
Books, journals and DVD’s 8,097 - 8,097 4,215 - 4,215
Assessment kits 5,686 - 5,686 5,241 - 5,241
Postage and delivery 887 - 887 954 - 954
Sundries 819 - 819 315 - 315
Insurance 477 - 477 477 - 477
Computer and website costs 144 - 144 944 - 944
Bookkeeping and admin - - - 3,439 - 3,439
Independent examination 792 - 792 744 - 744
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
95,123 - 95,123 76,506 - 76,505
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total payments 95,123 - 95,123 76,726 - 76,726
=============== =============== =============== =============== =============== ===============

Page 13

MATHEMATICS RECOVERY COUNCIL UK AND IRELAND

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023

B/fwd Transfers C/fwd
1 Sept 2022 (£) Receipts (£) Payments (£) in/(out) (£) 31 Aug 2023 (£)
3. Fund movements
Unrestricted funds 101,275 66,193 (95,123) - 72,345
Restricted funds - - - - -
----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total funds 101,275 66,193 (95,123) - 72,345
=============== =============== =============== =============== ===============

4. Related parties

Several Trustees of the Charity act as consultants or trainers and receive fees from the Charity. Each is paid a standard daily rate, which is fixed each year by the board of Trustees and represents an open market value for the specialist services provided. The nature of Mathematics Recovery means that it is difficult to find suitable experienced alternative consultants or trainers who are also not involved in the running of the Mathematics Recovery Council charity. The following amounts were paid to the Trustees and other related parties:

2022-23 2022-23 2022-23 2021-22 2021-22 2021-22
Name Fees (£) Expenses (£) Total (£) Fees (£) Expenses (£) Total (£)
Christine Porter - 45 45 2,500 901 3,401
Charlotte Madine 33,315 8,996 42,311 32,790 8,416 41,206
Nurturing Wisdom Limited 13,570 3,557 17,127 7,100 1,662 8,762
Jane Craik 5,570 1,362 6,932 - - -
Lynda Stewart 2,660 510 3,170 - - -
Ashleigh Maw - 777 777 - - -
----------------------- ----------------------- ----------------------- ----------------------- ----------------------- -----------------------
Total 55,515 15,247 70,762 42,390 10,979 53,369
=============== =============== =============== =============== =============== ===============

The trustee, Catherine Staunton-Unsworth, is a director and shareholder of Nurturing Wisdom Limited.

Page 14