Charity registration number: 1158558 

## Sunflower House 

Annual Report and Financial Statements for the Year Ended 30 September 2022 



## **Sunflower House** 

## **Contents (continued)** 

|Reference and Administrative Details|1|
|---|---|
|Trustees' Report|2 to 4|
|Statement of Trustees' Responsibilities|5|
|Independent Examiner's Report|6|
|Statement of Financial Activities|7|
|Balance Sheet|8|
|Notes to the Financial Statements|9 to 15|





## **Sunflower House** 

## **Reference and Administrative Details** 

**Trustees** Mr JCW O'Connor Mr A H Ward Ms J Lichfield Mr A Lockwood **Charity Registration Number** 1158558 **Principal Office** 45 Foord Road Folkestone Kent CT19 5AE **Independent Examiner** Beresfords Chartered Certified Accountants 1-2 Rhodium Poiint Spindle Close Hawkinge Folkestone Kent CT18 7TQ 

Page 1 



## **Sunflower House** 

## **Trustees' Report** 

The trustees present the annual report together with the financial statements of the charity for the year ended 30 September 2022. 

## **Objectives and activities** 

## _**Objects and aims**_ 

The charity's objectives are: 

1. To promote for the benefit of the inhabitants of Folkestone without distinction of sex, sexual orientation, race or of political, religious or other opinions, by association together the said inhabitants and the local authorities, voluntary and other organisations in a common effort to advance education and to provide facilities in the interests of social welfare for recreation and other leisure time occupations with the objects of improving the conditions of life of the said inhabitants. 

2. To establish or secure the establishment of a community centre and to maintain and manage the same (whether alone or in co-operation with any local authority or person or body) in furtherance of these objects. 

## _**Objectives, strategies and activities**_ 

This has been a year of tangible success and progress for Sunflower House. The charity trustees have focused on delivering a clear mission statement: ‘Community Building, Building Community’. This drives the use of the building and the development of our work as a community focused charity. Trustees have also taken positive steps this year to enhance the charity’s operations and are confident that as Sunflower House approaches its tenth anniversary, it is an effective and independent not-for-profit organisation. 

A former mission house built in the 1800s for railway workers, our landmark building was refurbished in 2014 and reborn as a community venue. Passers-by on Foord Road never fail to turn their heads towards the building and Philippa Goddard’s striking Sunflower mural that was commissioned by the Bradstone Association and which appropriately also depicts William Cubit’s gigantic railway viaduct looming nearby. 

Today the charity’s community outreach has intensified in the face of the worst cost of living crisis since the 1970s and Russia’s invasion of Ukraine, to provide valuable services to those most in need. 

Twice weekly, Ukrainian children and their parents meet to support each other as well as teach children Ukrainian and about their culture and learn English. 

For residents faced with the choice of feeding themselves or their children, volunteers from Action on Homelessness provide free hot, freshly prepared meals twice a week, including an incredible 500 meals one week during Christmas. 

Businesses and supermarkets donate food, while catering students at Folkestone College and other volunteers prepare the meals. Previously, the homeless charity was housed at another venue but was forced to look for a new home themselves last year. Sunflower House was delighted to welcome them. 

The challenges of Covid and other factors – notably the cost of living crisis - mean that we see people in our community sofa surfing or living in tents, as well as struggling to feed themselves and their families. There are signs that many people are falling off the edge in terms of mental health challenges and drug issues. 

The work the charity Forward Trust carries out at Sunflower House exemplifies exactly this, providing support once a week to those with drug, alcohol, gambling and other addictions; sometimes these are the same people who need a warm meal. 

Page 2 



## **Sunflower House** 

## **Trustees' Report (continued)** 

On Fridays, students from the Beacon School, who are working towards living independently, help to run the Warm Welcome café, which was set up in the winter to give people, who can’t afford to heat their homes, somewhere warm to go to. 

This provides a much-needed service to our visitors while the students enjoy some valuable work experience, helping them to be more confident and independent. 

Folkestone’s local heroes the Town Sprucers, who have been based at Sunflower House since it opened, have gone from strength to strength with 20 volunteers finding employment after cleaning up the town. The leadership of Peter Phillips is a key factor in bringing motivation and energy to the team. 

Another popular initiative is the monthly Repair Café, where people can bring along electronic goods to much loved belongings to be repaired by volunteers with a range of high-level skills. 

Sunflower House is also now home to Folkestone Performing Arts Centre which runs acting workshops and other activities every Friday and to Creative Community Craft, a local group offering craft sessions at weekends, as well as our longstanding partners BKK Karate School. 

## _**Public benefit**_ 

The trustees confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales. 

## **Achievements and performance** 

The last year has been a particularly productive and positive one, which has been made possible by our many volunteers, supporters and our small, hardworking team. Sunflower House is planning to extend our work in 2023 with outreach programmes in a new development on the site of the old Dance Easy premises (in central Folkestone). This facility – Sunflower Studio - will provide learning projects, advice surgeries and other activities. 

We are grateful as always for the funding for Sunflower House which comes from various sources including the National Lottery, Roger De Haan, Wilmoths, who provide the Town Sprucer van, and a range of grants, including local supermarket community awards and groups such as the local Hotel Catering Association. 

## Chairman Jon O’Connor said: 

“This is an exciting time for us with our tenth birthday next year: the Trustees believe that we are realising the original purpose of the building and the vision of the charity over time. 

The charity is in a healthy financial position, providing meaningful support to our local community and has a clear long-term strategy. 

Next year, the new Sunflower Studio project will help us sustain and grow our community partnerships. It’s what community building is all about.” 

Page 3 



## **Sunflower House** 

## **Trustees' Report (continued)** 

## **Structure, governance and management** 

## _**Nature of governing document**_ 

The governing document of the charity is a constitution adopted on 30th June 2014 as amended on 9th September 2014. 

## _**Organisational structure**_ 

The appointed officers of the charity include a chairman, treasurer and other trustees. 

Jun 27, 2023 

The annual report was approved by the trustees of the charity on .................... and signed on its behalf by: 


......................................... Mr JCW O'Connor Trustee 

Page 4 



## **Sunflower House** 

## **Statement of Trustees' Responsibilities** 

The trustees are responsible for preparing the trustees' report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations. 

The law applicable to charities 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 incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to: 

- select suitable accounting policies and then apply them consistently; 

- observe the methods and principles in the Charities SORP; 

- make judgements and estimates that are reasonable and prudent; 

- state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business. 

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, the Charities (Accounts and Reports) Regulations 2008, and the provisions of the constitution. The trustees 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. 

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions. 

Jun 27, 2023 

Approved by the trustees of the charity on .................... and signed on its behalf by: 


......................................... Mr JCW O'Connor Trustee 

Page 5 



## **Sunflower House** 

## **Independent Examiner's Report to the trustees of Sunflower House** 

I report to the trustees on my examination of the accounts of Sunflower House for the year ended 30 September 2022. 

## **Responsibilities and basis of report** 

As the charity trustees of Sunflower House you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’). 

I report in respect of my examination of the Sunflower House's accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. 

## **Independent examiner’s statement** 

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect: 

1. accounting records were not kept in respect of Sunflower House as required by section 130 of the Act; or 

2. the accounts do not accord with those records; or 

3. the accounts do not comply with the accounting requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair view' which is not a matter considered as part of an independent examination. 

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. 

...................................... Mr Daniel Payne FCCA Beresfords Chartered Certified Accountants 1-2 Rhodium Poiint Spindle Close Hawkinge Folkestone Kent CT18 7TQ 

Date:............................. 

Page 6 



## **Sunflower House** 

## **Statement of Financial Activities for the Year Ended 30 September 2022** 

|**Note**<br>**Income and Endowments from:**<br>Donations and legacies<br>2<br>Other income<br>3<br>Total income<br>**Expenditure on:**<br>Charitable activities<br>4<br>Total expenditure<br>Net income<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward<br>14<br>**Note**<br>**Income and Endowments from:**<br>Donations and legacies<br>2<br>Other income<br>3<br>Total income<br>**Expenditure on:**<br>Charitable activities<br>4<br>Total expenditure<br>Net (expenditure)/income<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward<br>14|**Unrestricted**<br>**funds**<br>**£**<br>9,950<br>13,665<br>23,615<br>(15,247)<br>(15,247)<br>8,368<br>8,368<br>(3,229)<br>5,139<br>**Unrestricted**<br>**funds**<br>**£**<br>970<br>7,621<br>8,591<br>(13,700)<br>(13,700)<br>(5,109)<br>(5,109)<br>1,880<br>(3,229)|**Restricted**<br>**funds**<br>**£**<br>45,603<br>-<br>45,603<br>(35,905)<br>(35,905)<br>9,698<br>9,698<br>34,157<br>43,855<br>**Restricted**<br>**funds**<br>**£**<br>33,287<br>-<br>33,287<br>(32,284)<br>(32,284)<br>1,003<br>1,003<br>33,154<br>34,157|**Total**<br>**2022**<br>**£**<br>55,553<br>13,665|
|---|---|---|---|
||||69,218|
||||(51,152)|
||||(51,152)|
||||18,066|
||||18,066<br>30,928|
||||48,994|
||||**Total**<br>**2021**<br>**£ (As restated)**<br>34,257<br>7,621|
||||41,878|
||||(45,984)|
||||(45,984)|
||||(4,106)|
||||(4,106)<br>35,034|
||||30,928|



All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for 2021 is shown in note 14. 

The notes on pages 9 to 15 form an integral part of these financial statements. Page 7 



## **Sunflower House** 

## **(Registration number: 1158558) Balance Sheet as at 30 September 2022** 

|**Note**<br>**Fixed assets**<br>Tangible assets<br>11<br>**Current assets**<br>Debtors<br>12<br>Cash at bank and in hand<br>**Creditors: Amounts falling due within one year**<br>13<br>**Net current assets**<br>**Net assets**<br>**Funds of the charity:**<br>**Restricted income funds**<br>Restricted funds<br>**Unrestricted income funds**<br>Unrestricted funds<br>**Total funds**<br>14|**2022**<br>**£**<br>2,282<br>778<br>47,670<br>48,448<br>(1,736)<br>46,712<br>48,994<br>43,855<br>5,139<br>48,994|**2021**<br>**£ (As restated)**<br>2,119<br>-<br>34,959|
|---|---|---|
|||34,959<br>(6,150)|
|||28,809|
|||30,928|
|||34,157<br>(3,229)|
|||30,928|



The financial statements on pages 7 to 15 were approved by the trustees, and authorised for issue on .................... and signed on their behalf by:Jun 27, 2023 


......................................... 

Mr JCW O'Connor Trustee 

The notes on pages 9 to 15 form an integral part of these financial statements. Page 8 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022** 

## **1 Accounting policies** 

## **Statement of compliance** 

The financial statements have been prepared in accordance with the second edition of the Charities Statement of Recommended Practice issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011. 

## **Basis of preparation** 

Sunflower House meets the definition of a public benefit entity under FRS 102. The accounts (financial statements) have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The charity has changed it's reporting for this financial year to the accruals basis from the receipts and payments basis and the comparative period figures have been restated based on this change. 

## **Going concern** 

The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern. 

## **Income and endowments** 

Voluntary income including donations, gifts, legacies and grants that provide core funding or are of a general nature is recognised when the charity has entitlement to the income, it is probable that the income will be received and the amount can be measured with sufficient reliability. 

## _**Donations and legacies**_ 

Donations and legacies are recognised on a receivable basis when receipt is probable and the amount can be reliably measured. 

## _**Grants receivable**_ 

Grants are recognised when the charity has an entitlement to the funds and any conditions linked to the grants have been met. Where performance conditions are attached to the grant and are yet to be met, the income is recognised as a liability and included on the balance sheet as deferred income to be released. 

## _**Deferred income**_ 

Deferred income represents amounts received for future periods and is released to incoming resources in the period for which, it has been received. Such income is only deferred when: 

- The donor specifies that the grant or donation must only be used in future accounting periods; or - The donor has imposed conditions which must be met before the charity has unconditional entitlement. 

## **Expenditure** 

All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs. 

Page 9 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## _**Charitable activities**_ 

Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them. 

## **Governance costs** 

These include the costs attributable to the charity’s compliance with constitutional and statutory requirements, including audit, strategic management and trustees meetings and reimbursed expenses. 

## **Taxation** 

The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes. 

## **Tangible fixed assets** 

Individual fixed assets costing £100.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. 

## **Depreciation and amortisation** 

Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows: 

**Asset class Depreciation method and rate** Equipment 25% on reducing balance 

## **Trade debtors** 

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business. 

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables. 

## **Cash and cash equivalents** 

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value. 

## **Fund structure** 

Unrestricted income funds are general funds that are available for use at the trustees discretion in furtherance of the objectives of the charity. 

Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose. 

Page 10 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## **2 Income from donations and legacies** 

|Donations and legacies;<br>Donations received<br>Grants, including capital grants;<br>Grants, including capital grants<br>**3**<br>**Other income**<br>Venue hire and other income|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>8,150<br>1,800<br>9,950|**Restricted**<br>**funds**<br>**£**<br>903<br>44,700<br>45,603<br>**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>13,665|**Total**<br>**2022**<br>**£**<br>9,053<br>46,500<br>55,553<br>**Total**<br>**2022**<br>**£**<br>13,665|**Total**<br>**2021**<br>**£**<br>-<br>34,257|
|---|---|---|---|---|
|||||34,257|
|||||**Total**<br>**2021**<br>**£**<br>7,621|



Page 11 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## **4 Expenditure on charitable activities** 

|**Note**<br>Staff costs<br>Governance costs<br>5<br>Depreciation,<br>amortisation and<br>other similar costs<br>Small equipment<br>Travel and<br>subsistence<br>Sundry expenses<br>Consultancy and<br>project management<br>fees<br>Rates<br>Insurance<br>Security costs<br>Light and heat<br>Cleaning<br>Printing, postage and<br>stationery<br>Advertising and<br>website<br>Telephone and<br>internet<br>Bookkeeping and<br>payroll<br>Bank charges<br>Refreshments<br>Computer software<br>and maintenance<br>costs<br>Licencing fees<br>Training<br>Repairs and<br>maintenance|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>-<br>600<br>761<br>354<br>-<br>201<br>-<br>859<br>924<br>341<br>2,619<br>3,219<br>267<br>124<br>454<br>640<br>181<br>1,214<br>243<br>271<br>300<br>1,675<br>15,247|**Restricted**<br>**funds**<br>**£**<br>25,700<br>-<br>-<br>796<br>2,237<br>445<br>6,727<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>35,905|**Total**<br>**2022**<br>**£**<br>25,700<br>600<br>761<br>1,150<br>2,237<br>646<br>6,727<br>859<br>924<br>341<br>2,619<br>3,219<br>267<br>124<br>454<br>640<br>181<br>1,214<br>243<br>271<br>300<br>1,675<br>51,152|**Total**<br>**2021**<br>**£ (As restated)**<br>23,779<br>948<br>709<br>1,285<br>1,138<br>98<br>7,547<br>51<br>1,761<br>574<br>1,775<br>2,527<br>876<br>65<br>506<br>408<br>162<br>1,775<br>-<br>-<br>-<br>-|
|---|---|---|---|---|
|||||45,984|



Page 12 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## **5 Analysis of governance and support costs** 

## **Governance costs** 

|Independent examiner fees<br>Examination of the financial statements<br>**6**<br>**Net incoming/outgoing resources**<br>Net incoming/(outgoing) resources for the year include:<br>Depreciation of fixed assets|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>600<br>600|**Total**<br>**2022**<br>**£**<br>600<br>600<br>**2022**<br>**£**<br>761|**Total**<br>**2021**<br>**£ (As restated)**<br>948|
|---|---|---|---|
||||948|
||||**2021**<br>**£**<br>709|



## **7 Trustees remuneration and expenses** 

No trustees, nor any persons connected with them, have received any remuneration from the charity during the year. 

No trustees have received any reimbursed expenses or any other benefits from the charity during the year. 

## **8 Staff costs** 

The aggregate payroll costs were as follows: 

|**Staff costs during the year were:**<br>Wages and salaries<br>Social security costs|**2022**<br>**£**<br>24,740<br>960<br>25,700|**2021**<br>**£**<br>23,779<br>-|
|---|---|---|
|||23,779|



No employee received emoluments of more than £60,000 during the year 

Page 13 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## **9 Independent examiner's remuneration** 

|**9**<br>**Independent examiner's remuneration**||||
|---|---|---|---|
||**2022**||**2021**|
||**£**||**£ (As restated)**|
|Examination of the financial statements||600|948|



## **10 Taxation** 

The charity is a registered charity and is therefore exempt from taxation. 

## **11 Tangible fixed assets** 

|**Cost**<br>At 1 October 2021<br>Additions<br>At 30 September 2022<br>**Depreciation**<br>At 1 October 2021<br>Charge for the year<br>At 30 September 2022<br>**Net book value**<br>At 30 September 2022<br>At 30 September 2021<br>**12 Debtors**<br>Trade debtors<br>**13 Creditors: amounts falling due within one year**<br>Bank overdrafts<br>Other taxation and social security<br>Accruals<br>Deferred income||**Equipment**<br>**£**<br>3,755<br>924||**Total**<br>**£**<br>3,755<br>924<br>4,679<br>1,636<br>761<br>2,397<br>2,282<br>2,119<br>**2022**<br>**£**<br>778|
|---|---|---|---|---|
|||4,679|||
|||1,636<br>761|||
|||2,397|||
|||2,282|||
|||2,119|||
|||**2022**<br>**£**<br>-<br>1,111<br>600<br>25<br>1,736|||
||||**2021**<br>**£ (As restated)**<br>4,586<br>616<br>948<br>-||
||||6,150||



Page 14 



## **Sunflower House** 

## **Notes to the Financial Statements for the Year Ended 30 September 2022 (continued)** 

## **14 Funds** 

|**Unrestricted funds**<br>General<br>**Restricted funds**<br>**Total funds**<br>**Unrestricted funds**<br>General<br>**Restricted funds**<br>**Total funds**|**Balance at 1**<br>**October 2021**<br>**£**<br>(3,229)<br>34,157<br>30,928<br>**Balance at 1**<br>**October 2020**<br>**£**<br>1,880<br>33,154<br>35,034|**Incoming**<br>**resources**<br>**£**<br>23,615<br>45,603<br>69,218<br>**Incoming**<br>**resources**<br>**£**<br>8,591<br>33,287<br>41,878|**Resources**<br>**expended**<br>**£**<br>(15,247)<br>(35,905)<br>(51,152)<br>**Resources**<br>**expended**<br>**£**<br>(13,700)<br>(32,284)<br>(45,984)|**Balance at 30**<br>**September**<br>**2022**<br>**£**<br>5,139<br>43,855|
|---|---|---|---|---|
|||||48,994|
|||||**Balance at 30**<br>**September**<br>**2021**<br>**£**<br>(3,229)<br>34,157|
|||||30,928|



## **15 Analysis of net assets between funds** 

|Tangible fixed assets<br>Current assets<br>Current liabilities<br>Total net assets<br>Tangible fixed assets<br>Current assets<br>Current liabilities<br>Total net assets|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>2,282<br>4,594<br>(1,736)<br>5,140<br>**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>2,119<br>186<br>(5,534)<br>(3,229)|**Restricted**<br>**funds**<br>**£**<br>-<br>43,854<br>-<br>43,854<br>**Restricted**<br>**funds**<br>**£**<br>-<br>34,773<br>(616)<br>34,157|**Total funds at**<br>**30 September**<br>**2022**<br>**£**<br>2,282<br>48,448<br>(1,736)|
|---|---|---|---|
||||48,994|
||||**Total funds at**<br>**30 September**<br>**2021**<br>**£ (As restated)**<br>2,119<br>34,959<br>(6,150)|
||||30,928|



Page 15 

