OpenCharities

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

2022-03-31-accounts

RESET COMMUNITIES AND REFUGEES LTD

TRUSTEES REPORT AND ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2022

Charity Registration 1179799 Company Registration 11081370

(England and Wales)

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Financial Statements

Year ended 31 March 2022

Page
Trustees' annual report (incorporating the director's report) 1-6
Independent examiner's report to the members 7
Statement of financial activities (including income and expenditure account) 8
Balance sheet 9
Cash flow statement 10
Notes to the financial statements 11-18

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

The trustees present their report and the financial statements of the charity for the year ended 31 March 2022

.

Reference and administrative details

Registered charity name Reset Communities and Refugees Ltd Charity registration number 1179799 Company registration number 11081370 Principal office and registered Office 85 Great Portland Street, First Floor, London, W1W 7LT

The Trustees

Christopher Clements – resigned 20 March 2022

Helen Griffiths – resigned 7 April 2022

Mais Haddadin

Paul Butler

Richard Bell

Hilary Adams

Timothy Finch – appointed 21 September 2021

Eleanor Stacey – appointed 21 September 2021

Shilla Mutamba – appointed 21 September 2021

Independent Examiner

Chaweevan Williams FCCA Verdant Accountants Limited 167 Clarence Avenue New Malden Surrey KT3 3TX

Structure, governance and management

Reset Communities and Refugees Ltd is a registered charity and is a company limited by guarantee.

The Board of Trustees consists of a mix of professional and experienced lay members relating to the overall needs of the Charity. The day to day management of the Charity is delegated to the senior management team. External advice is sought from various agencies to ensure up to date methodology and information. The Chair of Trustees reviews the board every year with the aim of identifying training needs and the board's general effectiveness.

1

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

Trustee Board

The trustee board named above is an effective mix of nine members.

The process for recruiting trustees is to identify skills gaps on the board at any one time, then further to advertise or accept word of mouth introductions. This is followed by interview with the Chairperson and attendance at board meeting to meet other trustees. This may or may not culminate in appointment.

Objectives and activities

Reset is the expert national body for community led welcome. We work directly with volunteers, community groups, local authorities, employers and charities to prepare them to provide strong welcome and integration support to newcomers. Informed by our experience and the perspectives of newcomers and volunteers, we advocate to key decision-makers, shaping policy and practice to enable more and better welcome. We work in partnership with a host of civil society organisations to inspire volunteers and grow the number of communities who are ready to welcome.

Our objectives focus on:

These objectives are achieved through our work developing and championing community led welcome through the Community Sponsorship scheme, Neighbours for Newcomers and most recently through the Homes for Ukraine scheme.

Community Sponsorship is a scheme enabling citizens and communities across the UK to welcome a refugee family to their local area, supporting them as they rebuild their lives in this country. Community Sponsorship is a safe and legal resettlement route, which complements other forms of resettlement managed by government and other agencies. Reset champions and supports the development of Community Sponsorship (CS) across the UK. This involves working with and through others, as well as directly with Community Sponsorship groups to provide help and guidance to all those engaged in CS from group-formation through to the completion of formal support and beyond.

Neighbours for Newcomers is a project to welcome refugee nurses developed in partnership with Talent Beyond Boundaries, the Department of Health and Social Care, NHS England and NHS Improvement. Drawing on everything we have learnt from Community Sponsorship, we offer training and support for Neighbours for Newcomers volunteers, who act as a source of local knowledge and connect the nurses into their new communities.

Homes for Ukraine allows people who are fleeing Ukraine to seek sanctuary and who have no family ties to the UK to be sponsored by members of the public who can offer them a home, such as a spare room, for at least 6 months. Through the visa application process, refugees can identify the sponsor who will welcome them, who might be a friend, colleague or other connection. Many refugees and sponsors wishing to be involved do not have an existing connection like this. With Reset’s key role in bringing refugees and communities together, and experience of training and readying sponsors, we launched our Homes for Ukraine matching service for community welcome in March 2022.

2

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

We review our aims, objectives and activities regularly. This report describes our achievements and the outcomes of our work for the year ended 31 March 2022.

Achievements and Performance

Context

This period has seen significant landscape change, with both opportunity and challenge for Reset and community welcome, including:

Community Sponsorship

In this reporting period, Reset provided advice and support to groups at all stages of the Community Sponsorship (CS) process, from forming a group through to supporting refugees when they arrive. Highlights of our work included:

3

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

Following an open tendering process, we were delighted to be awarded the contract by the Home Office to continue as the UK’s Community Sponsorship support organisation until 2024, with potential to extend to 2025. This means we will continue to train, connect, support and advise all Community Sponsorship groups and those working on the programme in England, Northern Ireland, Scotland and Wales.

Neighbours for Newcomers

In the reporting period Reset, through the Neighbours for Newcomers programme, gave support and advice to volunteers and refugee nurses arriving to work in the NHS – some highlights of this include:

Homes for Ukraine

4

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

We launched our Homes for Ukraine matching service in late March 2022, and began work to process applications, pilot matching between refugees and sponsors and develop our training and support.

Plans for the future

We have a dynamic strategic and operational programme for both the short and longer terms. We will:

Financial Review

The accounts are prepared on an accrual basis. The statement of accounts and financial activities are to be found on pages 7 to 8. The surplus for the year was £ 172,300 (2021 deficit £84,540) of which £150,300 (2021 £84,540) is restricted funds. The amounts carried forward are £187,752 (2021 £37,452) on restricted funds and £27,129 (2021 £5,129) on unrestricted.

Reserves policy

The purpose of the Reserves are firstly to operate as a working balance to help manage the impact of uneven cash flows and secondly, to provide a contingency to cushion the impact of emerging or unforeseen events or genuine emergencies. In general, a robust level of reserve should be maintained.

Investment policy

Given the current level of funds available to the charity, banking facilities provided by HSBC meet the charity’s current requirements for maximising earned interest.

Risk Management

Reset maintains a register of risks and controls, which are reviewed regularly by Trustees. Key risks identified and managed for this year included:

5

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2022

financial support, ideally from diverse sources, and growth of our reserves

Small company provisions

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

Richard Bell

R Bell Interim Chair

Date 9 November 2022

6

Reset Communities and Refugees Ltd

Company Limited by Guarantee

Independent Examiner’s Report to the Members of Reset Communities and Refugees Ltd

Year ended 31 March 2022

Independent Examiner's Report to the Trustees of Reset Communities and Refugees Ltd Limited

The charity’s gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of ACCA which is one of the listed bodies.

I report to the charity trustees on my examination of the accounts of the company for the year ended 31 March 2022 which are set out on pages 8 to 18.

Responsibilities and basis of report

As the charity trustees of Reset Communities and Refugees Ltd 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 Reset Communities and Refugees Ltd’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 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 the company as required by section 386 of the 2006 Act; or

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

  3. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities.

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.

Signed

Chaweevan Williams FCCA Verdant Accountants Limited 167 Clarence Avenue New Malden Surrey KT3 3TX

Date: 22 November 2022

Date

7

Reset Communities and Refugees Ltd Company Limited by Guarantee

Statement of Financial Activities (including income and expenditure account)

Year ended 31 March 2022

2022 2021
Unrestricted Restricted
funds funds Total funds Total funds
Note £ £ £ £
Incoming resources

Incoming resources from generated
funds:
Grants and donations 4 22,000 824,992 846,992 394,963
Incoming resources from charitable
activities:
Training - 36,900 36,900 -
-------------------------------- ------------------------- ----- -------------------------------- --------------------------------
Total incoming resources 22,000 861,892 883,892 394,963
================================ =========================== ===== ================================ ================================
Expenditure
Expenditure on raising funds:
Fund raising - - -
Expenditure on charitable activities 5 - 711,592 711,592 479,503
-------------------------------- ------------- --------------- -------------------------------- --------------------------------
Total expenditure - 711,592 711,592 479,503
================================ =============== ============= ================================ ================================
Net (expenditure)/income and net
movement in funds 22,000 150,300 172.300 (84,540)
================================ ============================ ================================ ================================
Reconciliation of funds
Balance brought forward 5,129 37,452 42,581 127,121
-------------------------------- ----------------------------------------- ----------------------------------------- -----------------------------------------
Total funds carried forward 27,129 187,752 214,881 42,581
================================ ========================================= ========================================= =========================================

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The notes on pages 11 form to 18 form part of these financial statements.

8

Reset Communities and Refugees Ltd Company Limited by Guarantee

Balance Sheet

31 March 2022

2022 2021
£ £
Fixed assets
Tangible fixed assets 9 - -
Current assets
Debtors 10 940 -
Cash at bank and in hand 459,636 66,444
------------- ------------------- --------------------------------
460,576 66,444
Creditors: amounts falling due within one year 11 245,695 23,863
----------------- --------------- --------------------------------
Net current assets 214,881 42,581
----------------------------------------- -----------------------------------------
Total assets less current liabilities 214,881 42,581
========================================= =========================================
Funds of the charity
Restricted funds 187,752 37,452
Unrestricted funds 27,129 5,129
----------------------------------------- -----------------------------------------
Total charity funds 12 214,881
=========================================
42,581
=========================================

For the year ending 31st March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its accounts in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime

The financial statements were approved and authorised for issue by the Board of Trustees on 9 November 2022 and signed on its behalf by

Richard Bell

…………………………..

R Bell – Interim Chair

The notes on pages 11to 18 form part of these financial statements.

9

Reset Communities and Refugees Ltd Company Limited by Guarantee

Cash Flow Statement

Year ended 31 March 2022

2022 2021
£ £
Net income 172,300 (84,540)
Adjustments for:
(increase)/Decrease in Debtors (940) 450
(Decrease)/Increase in Creditors 221,832 (8,748)
------------- ------------------- --------------------------------
Change in cash and cash equivalents in the year 393,192 (92,838)
Cash and cash equivalents at the beginning of the year 66,444 159,282
----------------- --------------- --------------------------------
Cash and cash equivalents at the end of the year 459,636 66,444
========================================= =========================================

The notes on pages 11to 18 form part of these financial statements.

10

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements

Year ended 31 March 2022

1. General information

The charity is limited by guarantee. The liability of each member is limited to £1.

2. Statement of compliance

These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the 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) (Charities SORP (FRS 102)) and the Charities Act 2011. The charity constitutes a public benefit entity.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.

The financial statements are prepared in sterling, which is the functional currency of the entity and rounded to the nearest £.

Going concern

The COVID-19 viral pandemic is one of the most significant economic events for the UK with unprecedented levels of uncertainty of outcomes. It is therefore difficult to evaluate all of the potential implications on the charity’s operations, funding, suppliers and wider economy. The Trustees’ view on the impact of COVID-19 is that, given the measures that could be undertaken to mitigate the current adverse conditions and the current resources available, they can continue to adopt the going concern basis in preparing the financial statements.

Fund accounting

Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.

Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.

Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.

11

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

3. Accounting policies (continued)

Incoming resources

All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:

Resources expended

Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:

All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

12

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Computers - 100% straight line

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.

Debtors and prepayments

Trade and other debtors are recognised at the settlement amount due after any trade discounts. Prepayments are valued at the amount prepaid net of any discounts.

Creditors and provisions

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount to settle the obligation can be measured or estimated reliably.

Contingent liabilities

Contingent liabilities are either possible obligations that will probably not require a transfer of economic benefits, or present obligations that may, but probably will not, require a transfer of economic benefits.

It is not appropriate to make provisions for contingent liabilities, but there is a chance that they will result in an obligation in the future. Assessing the amount of liabilities that are not probable is judgemental, so contingent liabilities are disclosed on the basis of the known maximum exposure.

13

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

4. Grants and donations

Unrestricted Restricted Total funds Total funds
Funds Funds 2022 2021
£ £ £ £
Home Office - 684,848 684,848 374,913
Unbound Philanthropy - 70,000 70,000 20,000
Stewardship - 20,144 20,144 -
Greater London Authority - 50,000 50,000 -
Donations 22,000 - 22,000 50
-------------------------------- -------------------------------- -------------------------------- --------------------------------
22,000 824,992 846,992 394,963
================================ ================================ ================================ ================================

5. Total Resources Expended

Basis of Charitable
Governanc
e
2022
2021
Allocation Activities
Total
Total
Basis of Charitable
Governanc
e
2022
2021
Allocation Activities
Total
Total
Direct costs
Partner Funding
Direct
Training & Supporting
Direct
Staffing
Direct
Support costs allocated
Overheads
Usage
Freelance & Consultancy
Trans
Marketing & Awareness
Raising
Usage
Depreciation
Usage
Total resources expended
-
-
-
114,771
90,482
-
90,482
54,512
290,707
-
290,707
247,039
32,330
1,086
33,416
21,319
227,064
-
227,064
21,332
69,204
-
69,204
13,832
719
-
719
6,698
710,506
1.086
711,592
479,503

6. Net (expenditure)/income

Net (expenditure)/income is stated after charging/(crediting):

2022 2021
£ £
Depreciation of tangible fixed assets 719 6,698
============================ ===========================

14

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

7. Staff costs

The total staff costs and employee benefits for the reporting year are analysed as follows:

2022 2021
£ £
Wages and salaries 263,099 212,989
Social security costs 20,692 22,560
Pension costs 6,916 6,435
---------------------------------- ---------------------------------
290,707 241,984
================================== ================================

The average head count of employees during the year was 5 (2021: 5). The average number of full-time equivalent employees during the year is analysed as follows:

full-time equivalent employees during the year is analysed as follows:
2022 2021
No. No.
Directors 1.2 1.2
Manager 1 1
Coordinators 3 2
Communications 2 1
Admin 0.5 -
-------------- --------------
7.7 5.2
============== ==============

No employee received employee benefits of more than £60,000 during the year (2021: Nil).

Key Management Personnel

Key management personnel include all persons that have authority and responsibility for planning, directing and controlling the activities of the charity. The total compensation paid to key management personnel for services provided to the charity was £nil (2021 £nil).

8. Trustee remuneration and expenses

No trustees received any remuneration during the year (2021 Nil). No expenses were reimbursed to trustees during the year (2021 Nil).

15

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

9. Tangible fixed assets

Plant and
machinery Total
£ £
Cost
At 1 Apr 2021 and 31 Mar 2022 8,355 8,355
Additions 719 719
-------------------------------- -----------------------------------------
9,074 9,074
================================ =========================================
Depreciation
At 1 April 2021 8,355 8,355
Charge for the year 719 719
-------------------------------- -----------------------------------------
At 31 March 2022 9,074 9,074
================================ =========================================
Carrying amount
At 31 March 2022 - -
================================ =========================================
At 31 March 2021 - -
================================ =========================================
10. Debtors
2022 2021
£ £
Other debtors 940 -
------------ ------- ----------------------------
- -
======================= ============================
11. Creditors: amounts falling due within one year
2022 2021
£ £
Trade creditors 12,716 17,340
Accruals 221,278 -
Other taxation and social security 11,701 6,523
---------------------------- ----------------------------
245,695 23,863
============================ ============================

16

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

12 Analysis of charitable funds

----- Start of picture text -----
|||||| |---|---|---|---|---| |At| |At 1 April 2021|Income|Expenditure|31 March 2022| |£|£|£|£| |General funds|5,129|22,000|(-)|27,129| |================================|================================|================================|================================|

----- End of picture text -----

Restricted funds

----- Start of picture text -----
|||||| |---|---|---|---|---| |At|At| |1 April 2021|Income|Expenditure|31 March 2022| |£|£|£|£| |Home Office|-|384,848|(384,848)|-| |Homes for Ukraine|-|330,000|(205,621)|124,379| |Unbound Philanthropy|37,452|40,000|(77,223)|229| |Greater London| |-|-| |Authority|50,000|50,000| |Neighbours for| |Newcomers|-|36,900|(36,900)|-| |-| |Stewardship|20,144|(7,000)|13,144| |------------|----------|-----------|-----------| |37,452|861,892|(711,592)|187,752| |=========================================|========================= == = ===|=================================|===================================|

----- End of picture text -----

The purpose of each fund is as follows:

Home Office : Funding for capacity building of community sponsorship.

Homes for Ukraine: Funding to pilot a matching service between sponsors and Ukrainian refugees and for the development of training of sponsors

Unbound Philanthropy: Funding to accelerate the impact of community-led welcome of refugees. Greater London Authority: Funding for the development of organisations to support welcome of refugees in the London area.

Neighbours for Newcomers:

Funding to train and support volunteers to provide community-led welcome to refugee healthprofessional arriving into work in UK NHS Trusts.

Stewardship: Funding for the Community Sponsorship Backstop Fund, providing grants for Lead Sponsors in the case of an emergency situation with an arrived refugee family.

13. Analysis of net assets between funds

----- Start of picture text -----
||||| |---|---|---|---| |Unrestricted|Restricted|Total Funds| |Funds|Funds|2022| |£|£|£| |-|-|-| |Tangible fixed assets| |Current assets|27,129|433,447|460,576| |-| |Creditors less than 1 year|(245,695)|(245,695)| |-------------------------- -------------------------- --------------------------| |Net assets|27,129|187,752|214,881| |================= ================= =================|

----- End of picture text -----

17

Reset Communities and Refugees Ltd Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2022

14. Related Party Transactions

No related party transactions took place during the year.

15. Share Capital and controlling parties

The company is limited by guarantee and has no share capital. The liability of its members is limited to £1 per member.

16. Contingent Liabilities £300,000 (2021 £Nil)

Restricted Grant Funds Received : Department for Levelling Up, Housing and Communities

Prior to the year end, a total value of £300,000 was received as a Restricted Grant, specifically to fund costs associated with the Homes For Ukraine service. That grant was intended to fund costs commencing in March and running through into the new financial year.

As is common with such grants, this grant funder requires satisfactory progress against a number of deliverables, and accordingly the grant contains a number of conditions which mean that the funds received may be repayable to the funder in whole or in part in the event that the funder may be unsatisfied with progress.

The management of Reset believes that the likelihood of any requirement to repay the funds is negligible based on the progress of the project to date. Accordingly no provision for repayment has been made within the financial statements and the potential liability is considered to be a contingent liability only.

17. SOFA comparatives

17. SOFA comparatives
Unrestricted Restricted
funds funds Total funds
£ £ £
Income
Grants and donations 50 394,913 394,963
-
Total income 50 394,913 394,963
Expenditure
Expenditure on raising funds:
Fund raising - - -
Expenditure on charitable activities 50 479,453 479,503
---------- --------------- ---------------
Total expenditure - 479,453 479,503
Net (expenditure)/income and net
movement in funds - (84,540) (84,540)
Reconciliation of funds
Balance brought forward 5,129 121,992 127,121
Total funds carried forward 5,129 37,452 42,581

18