For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Annual report and financial statements
For the year ended 31 March 2025
Registered Charity Number: 1160773
Page | 1
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Contents
| Reference and administrative details | 3 |
|---|---|
| Trustee report | 5 |
| Review of financial activities | 6 |
| Project reports and statements | 7 |
| Independent examiner’s report | 12 |
| Balance sheet | 14 |
| Notes to the financial statements | 15 |
Page | 2
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Reference and administrative details - For the year ended 31 March 2025
Name of charity: Cornwall People First
Charity registration number: 1160773
Governing Documentation: CIO - Association Registered 5 March 2015
Trustees:
Sam Axon Daniel Ball Julie Pape Jason Pape Ann-Marie Dean
No trustee has a beneficial interest in the charity, although some benefit from the services provided, however these are only the same as anyone else with their disabilities.
Principal address:
Cornwall People First C/O The Lescudjack Centre Penmere Close Penzance Cornwall TR18 3PE
Page | 3
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Independent
Examiner:
Mr R Maule The Cross House South Woodchester GL5 5EL
Bankers: Lloyds Bank Plc 11 – 12 Killigrew Street Falmouth Cornwall TR11 3RA
Page | 4
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Trustees' report
For the year ended 31 March 2025
The Trustees of Cornwall People First present their annual report and audited accounts for the year ended 31 March 2025 and confirm they comply with the requirements of the Charities Act 2011, the trust deed and the Charities SORP 2015.
The trustees have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing their aims and objectives and in planning their future activities. In particular the trustees consider how planned activities will contribute to those aims and objectives.
Cornwall People First is a user led charity. It is run by and for adults with learning disabilities and autism. It provides a platform where self-advocates can have a voice and be heard by those who commission services in Cornwall and surrounding areas. We offer a range of selfadvocacy Speak Up Groups across the area as part of the projects that we are working on, all with the aim of improving the lives of those with learning disabilities and/or autism. Cornwall People First can also signpost our members to appropriate people and services. We attract members from a variety of sources from residential homes, day services, social worker referrals and self-referrals.
Our organisation assists and enables participation in policy
development and planning of services for adults with learning disabilities and autism.
Results for the year
The results for the year are shown in the statement of financial activities.
Page | 5
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Review of Financial Activities
This year saw the continuation of our two projects funded by the NHS Integrated Care Board (ICB). We received £60,068 in June for The Practice Partners Project to continue until March 31[st] 2025, and £19,054 for The Sunflower Project to carry on until 30[th] September 2024.
Alongside these projects we received £8,980.65 from the NHS to work with CIDER (Cornwall Intellectual Disability Equitable Research) and East London NHS Trust on a research project called ‘Iconic’. This work ran from January 2025.
We received £20,000 spread over 5 payments, from The Women’s Centre Cornwall. This was for a year-long Men’s Relationships Project. It started in May 2024.
In September we received £4,830 from Cornwall Community Foundation for book clubs.
As well as our larger projects we continue to find funding for smaller pieces of work. In February we received £300 from Well Connected for a day spent speaking to dental students at Peninsula Dental School about how to treat patients with Learning Disabilities and/or Autism. We also received £300 from Photosymbols for enabling them to come and speak to a group about AI and Easy Read.
In March we were paid £424.69 to attend a REN conference in Taunton. The conference was about the projects that were funded in the same way as our previous project, ‘Count Me In!’.
We were paid £100 in Pay pal charity donations.
We continue to work without an office space and are paying for a storage facility to be able to hold our files, resources and equipment. Our volunteer treasurer Christopher Jordan offered his services to us for free until his death in January 2025.
The trustees would like to extend a special thanks to Christopher Jordan for working so tirelessly on our behalf.
We received £5,245 on behalf of the Blue Light Day committee for the next Blue Light Day event.
We continued the year as a team of three members of staff (2 full time equivalent and one part time member of staff).
Page | 6
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
We have 19 volunteers.
Our work
We continued our two NHS projects this year – The Sunflower Project and The Practice Partners Project. The Sunflower Project is a research project looking at death, dying and loss. We facilitated a series of Sunflower Project workshops in day centres, talking about loss, grief, and then preparing for the future with a letter of wishes. We also held a few sessions in a day centre when one of their members died.
The Practice Partners project progressed this year. We continued to attend Patient Participation groups in GP Surgeries in Marazion, Saltash and Hayle with patients with LD/Autism.
We attended the PPG meetings with a Self-Advocate and we worked together with the surgeries to support accessibility and better communication. This included the creation of a number of easy read resources, including an Annual Health Check letter and a guide to the automated phone system. We also continued to facilitate Access All Areas groups across the county in St Austell, Hayle, Marazion, Saltash and Launceston. We also facilitated a series of special women’s health groups in several day services where requested. These groups were very popular and provided a space for self-advocates to ask health professionals questions about their appointments, health conditions, or what they do.
Through both of these projects we have learnt a lot about how the NHS works and have been able to support our members to navigate the system more effectively.
In September 2024 we launched our book clubs. These were funded by the Cornwall Community Foundation, with the money coming from the Office for Police and Crime Commission (OPCC), therefore they needed to have a focus on safety and crime prevention. We used Beyond Words books and met across the county, in St Austell, Saltash and Marazion. These books don’t have words and mean the group discussion could flow freely as we interpreted the images on the page. We welcomed the Police Diverse Communities Team along to two groups and they were able to answer questions that came up as we read the books. The Marazion book club became a small closed group of around 10 SelfAdvocates that met regularly for the year.
In January we started work on a research project called ‘Iconic’. We worked with researchers from the NHS CIDER team, East London NHS
Page | 7
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Foundation Trust and Queen Mary University London. We met as a closed group with five Self-Advocates and spent time looking at the Dialogue+ tool. This is an app that mental health clinicians use with patients to improve their wellbeing. We talked about how it could be adapted to use with people with Learning Disabilities. This project lasted until May.
In March a small group of us attended a day at Peninsula Dental School organised by Well Connected. We spoke to around 80 Year 4 dental students throughout the day and shared ways in which they can adapt their practice to support patients with Learning Disabilities and Autism.
In June we held a big celebration day for Learning Disability Awareness week. It was based on the national theme; ‘Do You See Me?’ We spent time getting to know each other properly and created some art about our favourite things.
We remain a part of the Blue Light Day planning committee and organised the stage and finances for the 2024 day.
We have continued to grow our social media presence. Facebook has been a really useful way of contacting people and sharing the groups and work we are doing, while our website has been a good source of information for outside organisations.
Our Saltash group has continued to meet. Two of the group members are members of the Practice Partners Project so we have been able to talk about health-related issues within the group and they have shared what they have learnt at the PPG meetings.
Our lead volunteer and treasurer, Christopher Jordan, sadly died in January. He offered his bookkeeping services to us right up until the end of his life. We were privileged to be able to support him in hospital and with end of life planning.
Holocaust Memorial Day
Holocaust Memorial Day was held in person as well as being shown remotely and shared online afterwards. This year Chris Jordan was no longer with us but had been looking forward to the day. He was remembered on the day and a candle was lit in remembrance of him.
Page | 8
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Structure, Governance and Management
The trustees are responsible for the overall management and control of Cornwall People First and meet as a minimum, quarterly. The treasurer gives regular finance reports. All trustees give of their time freely and a small remuneration and expenses were paid in the year.
Organisational Management
The day to day running of the charity is delegated to the Operational and Development Leads, and is supported by Trustee Advisors and additionally by staff and Trustees.
Risk Management
The trustees and advisors are responsible for the overseeing of the risks faced by the charity. Risks are identified and assessed, and controls established throughout the year. A formal review of the charity’s risk management processes is undertaken.
Risk is managed under the headings of financial sustainability, safety, welfare, employment, events and community access. Through the risk management processes established for the Charity, the Trustees are satisfied that the major risks identified have been adequately lessened where necessary. It is recognised that systems can only provide reasonable but not absolute assurance that major risks have been adequately managed. The charity has taken out suitable insurance in order to cover any unforeseen problems
Reserves policy
The trustees aim to create sufficient reserves to cover 12 month’s expenditure to ensure the charity’s long-term viability and maintain its activities if incoming resources temporarily cease. The trustees have agreed a reserves policy for designated funds. This totals £169,385
This policy is reviewed annually.
Tax Status
As a registered charity, Cornwall People First is exempt from corporation tax on its investments and other non-trading income.
Page | 9
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Statement of Trustees' responsibilities
The trustees are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations. Law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year. Under that law the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law).
The financial statements are required by law to give a true and fair view of the state of the affairs of the charity and of the financial activities for that year. In preparing those financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
make judgments and estimates that are reasonable and prudent;
• prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue its operation.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with Charities Act. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the charity and to prevent and detect fraud and other irregularities. Laws applicable to charities in England and Wales require the trustees to prepare financial statements for each financial year. Under that law the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law).
Page | 10
For the year ending 31 March 2025 Name of Charity: Cornwall People First Charity registration Number: 1160773
Statement of disclosure to independent examiner
In so far as the trustees are aware:
There is no relevant information of which the charity’s independent examiner is unaware; and the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant information and to establish that the independent examiner is aware of that information.
By order of the board
..................................................
D. Bull (Treasurer)
C/O The Lescudjack Centre Penmere Close PENZANCE TR18 3PE
Page | 11
Independent Examiner's Report to the Trustees of Cornwall People First
I report on the accounts of the company for the year ended 31[st] March 2025 which are set out on pages 13 to 20.
Respective responsibilities of trustees and examiner
The trustees are responsible for the preparation of the accounts. The trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed. It is my responsibility to:
-
(i) examine the accounts under section 145 of the 2011 Act;
-
(ii) follow the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act; and
-
(iii) state whether particular matters have come to my attention.
Basis of independent examiner's report
My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a “true and fair view” and the report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no matter has come to my attention:
-
1 which gives me reasonable cause to believe that, in any material respect, the requirements:
-
to keep accounting records in accordance with section 130 of the 2011 Act; and
-
to prepare accounts which accord with the accounting records and comply with the accounting requirements of the 2011 Act
have not been met; or
- 2 to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Dick Maule FCA
The Cross House South Woodchester GL5 5EL
Date
12
Cornwall People First
Statement of Financial Activities [including Income and Expenditure Account] for the year ended 31st. March 2025
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| Notes | 2025 | 2025 | 2025 | 2024 | |||
| £ | £ | £ | £ | ||||
| Income from | |||||||
| Donations | - | - | - | 1,720 | |||
| Investment income | 2,954 | - | 2,954 | 2,308 | |||
| Grants and contracts | 98,025 | 5,245 | 103,270 | 102,088 | |||
| Fee and miscellaneous income | 19,405 | - | 19,405 | 10,672 | |||
| Total Income | 120,384 | 5,245 | 125,629 | 116,789 | |||
| Expenditure on | (7) | ||||||
| Charitable activities | 25 | 100,561 | 100,586 | 87,113 | |||
| Net income/[expenditure] | 120,359 | (95,316) | 25,043 | 29,676 | |||
| Reconciliation of funds | |||||||
| Total funds brought forward | 138,942 | 124,500 | 263,442 | 233,766 | |||
| Tranfers between reserves | - | - | - | - | |||
| Total funds carried forward | 259,301 | 29,184 | 288,485 | 263,442 |
page 13 of 20
Cornwall People First
Balance sheet as at 31st. March 2025
| Notes Fixed assets Tangible assets (2) Current assets Debtors and prepayments Cash at bank and on hand Total current assets Current liabilities Creditors: amounts falling due within 12 months (3) Net Current assets Net assets The funds of the charity: Unrestricted funds (6) General funds Designated funds Restricted Funds Total charity funds |
2025 £ 2,050 291,086 293,136 (4,651) |
£ - 288,485 288,485 107,833 169,385 11,266 288,485 |
2024 £ - 264,192 264,192 (750) |
£ - 263,442 |
|---|---|---|---|---|
| 263,442 | ||||
| 36,242 102,700 124,500 |
||||
| 263,442 |
These financial statements were approved by the Trustees.............
On behalf of the Trustees ...............................
dated:-
page 14 of 20
Cornwall People First
Notes to the accounts for the year ended 31st. March 2025
(1) Principal Accounting Policies
The principal accounting policies adopted in the preparation of the financial statements are set out below and have remained unchanged from the previous years.
(a) Basis of preparation
The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) as updated by Update Bulletin 2, and the Charities Act 2011.
The financial statements have been prepared under the historical cost convention.
(b) Fund accounting
[i] Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity.
[ii]Designated funds are unrestricted funds earmarked by the Management Committee for particular purposes.
[iii] Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal.
(c) Income
Income is included in the statement of financial activities when the charity
is entitled to the income and the amount can be quantified with reasonable accuracy. The following specific policies are applied to particular categories of income.
[i] Income received by way of grants, donations and gifts and is included in full
in the Statement of Financial Activities when receivable. Grants, where entitlement is not
conditional on the delivery of a specific performance by the charity, are recognised when the charity becomes unconditionally entitled to the grant.
[ii] Donated services and facilities are included at the value to the charity where this can be quantified.
[iii]The value of services provided by volunteers has not been included in these accounts.
[iv] Investment income is included when receivable.
[v]Income from charitable trading activity are accounted for when earned.
[vi]Income from grants, where related to performance and specific deliverables,
are accounted for as the charity earns the right to consideration by its performance.
(d) Expenditure
Expenditure is recognised on an accrual basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered
[i]Costs of generating funds comprise the costs associated with attracting voluntary income and the costs of trading for fundraising purposes.
[ii] 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 [iii]All costs are allocated between the expenditure categories of the SoFA on a basis designed to reflect the use of the resource. Costs relating to a particular activity are allocated directly, others are apportioned on an appropriate basis.
page 15 of 20
Cornwall People First
Notes to the accounts for the year ended 31st. March 2025
(1) Principal Accounting Policies
(e) Fixed assets
Tangible fixed assets are written off over the expected useful life of the asset, at 25% per annum on the reducing balance method .
Items costing over £500 are capitalised.
| (2) Fixed Assets Fittings & equipment £ Cost : balance brought forward 6,285 Depreciation balance brought forward 6,285 charge for the year - 6,285 Net book value 31st. March 2025 - Net book value 31st. March 2024 - (3) Debtors 2025 £ Sundry debtors - (4) Creditors Amounts falling due within 12 months Sundry creditors 4,651 (5) Employee information Number of employees 2.5 No employee received emoluments of more than £60,000. The average weekly number of employees during the year were calculated on the average head count basis. The total employee benefits of key management personnel were £74,881 [2024: £54203] £ Salaries and wages 66,699 Pension 6,120 Social security costs 8,313 81,132 (6) Trustees information £ Trustees remuneration and expenses - |
2024 £ - 750 2.5 £ 60,135 4,594 6,072 70,801 £ - |
|---|---|
Expenses relate to Trustees' travel and subsistence at meetings.
page 16 of 20
Cornwall People First
Notes to the accounts for the year ended 31st. March 2025
(7) Movements in funds
| (7) Movements in funds | ||||||
|---|---|---|---|---|---|---|
| Balance | Balance | |||||
| 1st April | Income | Expenditure | Balance | 31st. March | ||
| 2024 | Transfers | 2025 | ||||
| £ | £ | £ | £ | £ | ||
| Unrestricted funds | ||||||
| Designated Funds | 102,700 | - | - | 66,685 | 169,385 | |
| General Fund | 36,242 | 120,384 | (25) | (49,124) | 107,476 | |
| 138,942 | 120,384 | (25) | 17,561 | 276,861 | ||
| Restricted funds | ||||||
| Blue Light Day | 2,487 | 5,245 | (3,548) | 7,439 | 11,623 | |
| Better Together | 5,157 | - | (5,157) | - | ||
| Practice Partners Project | 72,431 | - | (47,431) | (25,000) | - | |
| Sunflower Project | 44,425 | - | (44,425) | - | - | |
| 124,500 | 5,245 | (100,561) | (17,561) | 11,623 | ||
| Total funds | 263,442 | 125,629 | (100,586) | - | 288,485 | |
| Designated Funds | ||||||
| The trustees have designated the following funds: | 2025 | 2024 | ||||
| £ | £ | |||||
| Long term staff sickness, maternity leave, staff leaving | and recruitment costs | 10,000 | 10,000 | |||
| Redundancy costs | 22,000 | 11,000 | ||||
| Legal and accountancy costs for closure of CPF | 4,500 | 4,500 | ||||
| The time to the expiry of leases on | property - 6 months (Penzance) | 2,640 | 1,200 | |||
| That staff can continue working, primarily to secure new | ||||||
| funding (3 months) | 105,545 | 30,000 | ||||
| Employee Pensions | 3,200 | 1,000 | ||||
| Employer NI Contribution | 13,500 | - | ||||
| Deficit through reduction in Cornwall Council funding | - | 3,000 | ||||
| Grant not renewed CPF (6 months) | - | 40,000 | ||||
| Expenses and Resources | 6,000 | - | ||||
| Other contingencies | 2,000 | 2,000 | ||||
| TOTAL | 169,385 | 102,700 |
page 17 of 20
Cornwall People First
Notes to the accounts for the year ended 31st. March 2025
(8) Movements in funds prior year
| Balance | Balance | |||||
|---|---|---|---|---|---|---|
| 1st April | Income | Expenditure | Balance | 31st. March | ||
| 2023 | Transfers | 2024 | ||||
| £ | £ | £ | £ | £ | ||
| Unrestricted funds | ||||||
| Designated Funds | 102,700 | - | - | - | 102,700 | |
| General Fund | 41,565 | 25,201 | (30,524) | - | 36,242 | |
| 144,265 | 25,201 | (30,524) | - | 138,942 | ||
| Restricted funds | ||||||
| Blue Light Day | 2,467 | 2,500 | (2,480) | 2,487 | ||
| Better Together | 20,011 | - | (14,854) | 5,157 | ||
| Practice Partners Project | 21,998 | 70,034 | (19,601) | 72,431 | ||
| Sunflower Project | 45,025 | 19,054 | (19,654) | - | 44,425 | |
| 89,501 | 91,588 | (56,589) | - | 124,500 | ||
| Total funds | 233,766 | 116,789 | (87,113) | - | 263,442 |
Designated Funds
| The trustees have designated the following funds: Long term staff sickness, maternity leave, staff leaving and recruitment costs Redundancy costs Legal and accountancy costs for closure of CPF The time to the expiry of leases on property - 6 months (Penzance) That staff can continue working, primarily to secure new funding (3 months) Employee Pensions Deficit through reduction in Cornwall Council funding Grant not renewed CPF (6 months) Other contingencies TOTAL |
2024 £ 10,000 11,000 4,500 1,200 30,000 1,000 3,000 40,000 2,000 102,700 |
2023 £ 10,000 11,000 4,500 1,200 30,000 1,000 3,000 40,000 2,000 102,700 |
|---|---|---|
page 18 of 20
Cornwall People First
Notes to the accounts for the year ended 31st. March 2025
| (7) Charitable expenditure | Total | Total | ||
|---|---|---|---|---|
| 2025 | 2024 | |||
| £ | £ | |||
| Wages and salaries | 81,132 | 70,801 | ||
| Staff costs | 72 | 1,163 | ||
| Telephone | 437 | 502 | ||
| Print, post and stationery | 1,846 | 349 | ||
| Insurance and subscriptions | 1,710 | 1,416 | ||
| Room hire | 2,062 | 1,950 | ||
| Refreshments & CPF forums | 65 | 670 | ||
| Travel expenses | 4,126 | 4,212 | ||
| Computer and IT costs | 646 | 1,073 | ||
| Legal and professional fees | 1,031 | 424 | ||
| Reporting accountant's fees | 1,928 | 750 | ||
| Rent and rates | 2,712 | 2,278 | ||
| Depreciation | - | |||
| Sundry expenses | 2,821 | 68 | ||
| Office equipment charges | - | 1,280 | ||
| Non capitalised equipment | - | 178 | ||
| 100,586 | 87,113 |
(8) Analysis of net assets between funds
| General | Designated | Restricted | |||
|---|---|---|---|---|---|
| Funds | Funds | Funds | Total | ||
| £ | £ | £ | £ | ||
| Fixed assets | - | - | - | - | |
| Current assets | 112,484 | 169,385 | 11,266 | 293,136 | |
| Current liabilities | (4,651) | - | - | (4,651) | |
| Net assets at 31st March 2025 | 107,833 | 169,385 | 11,266 | 288,485 |
page 19 of 20
Cornwall People First
(9) Analysis of prior year funds
Statement of Financial Activities [including Income and Expenditure Account] for the year ended 31st. March 2024
| for the year ended 31st. March 2024 | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Funds | Funds | Funds | Funds | |||
| 2024 | 2024 | 2024 | 2023 | |||
| £ | £ | £ | £ | |||
| Income from | ||||||
| Donations | 1,720 | - | 1,720 | 12,699 | ||
| Investment income | 2,308 | - | 2,308 | 413 | ||
| Grants and contracts | 10,500 | 91,588 | 102,088 | 88,914 | ||
| Fee and miscellaneous income | 10,672 | - | 10,672 | 2,885 | ||
| Total Income | 25,201 | 91,588 | 116,789 | 104,911 | ||
| Expenditure on | ||||||
| Charitable activities | 30,524 | 56,589 | 87,113 | 72,995 | ||
| Net income/[expenditure] | (5,323) | 34,999 | 29,676 | 31,916 | ||
| Reconciliation of funds | ||||||
| Total funds brought forward | 144,265 | 89,501 | 233,766 | 201,850 | ||
| Tranfers between reserves | - | - | - | - | ||
| Total funds carried forward | 138,942 | 124,500 | 263,442 | 233,766 |
page 20 of 20