Parochial Church Council of St Margaret, Burnage Financial Statements for the Year Ended 31 December 2022 Charity Registration Number 1132549
| Governing Document: | The trustees are incorporated as a body |
|---|---|
| Incumbent: | Revd. M Calladine |
| The Rectory | |
| 250 Burnage Lane | |
| Burnage | |
| Manchester | |
| Trustees: | Mr R Baker (to April 22) |
| Miss K Dring | |
| Mr A Foulkes | |
| Mrs D Foulkes | |
| Mrs J Franklin | |
| Mrs P Hardy | |
| Mrs C Iddin | |
| Mr P Miller | |
| Mrs R Miller | |
| Mr C Rogers (from April 2022) | |
| Mrs A Stansfield | |
| Mr D Stansfield | |
| Mr M Stansfield | |
| Bankers | Barclays |
| Didsbury Branch | |
| 753/755 Wilmslow Rd, Didsbury, Manchester M20 6RN | |
| CAF Bank | |
| 25 Kings Hill Ave, West Malling, Kent, ME19 4JQ | |
| CBF Church of England Deposit Fund | |
| 80 Cheapside, London, EC2V 6DZ | |
| Alliance & Leicester Commercial Bank | |
| 62 Hagley Rd, Birmingham, B16 8PE | |
| Independent Examiner: | Mr M Palmer |
| 31 Marina Drive | |
| Marple | |
| Cheshire |
Page 1
Annual Report for the year ending 31st December 2022
BACKGROUND
St. Margaret’s Parochial Church Council has the responsibility in co-operation with the incumbent, Rev. Matt Calladine in promoting the following:
Together we aim to: “Worship God, grow in the Spirit, proclaim Jesus and serve the world.”
It also has responsibility for the maintenance of St. Margaret’s Church, Parish Centre and grounds.
MEMBERSHIP
Members of the PCC are either ex-officio or elected by the Annual Parochial Church Meeting (APCM) in accordance with the Church Representation Rules. During 2022 the following served as members of the PCC and attended as follows:
| Incumbent | ||
|---|---|---|
| Rev. M Calladine | Jan to Dec | 6 out of 6 |
| Wardens(elected annually) | ||
| J Franklin | Jan to Dec | 6 out of 6 |
| M Stansfield | Jan to April | 2 out of 2 |
| Representatives of Deanery Synod | ||
| A Foulkes | Jan to Dec | 5 out of 6 |
| M Stansfield | April to Dec | 3 out of 4 |
| Elected members for 3 years(1/3rd of membership | elected each year) | |
| From January to December 2022 | ||
| R Baker | Jan to Apr | 2 out of 2 |
| K Dring | Jan to Dec | 3 out of 6 |
| D Foulkes | Jan to Dec | 4 out of 6 |
| P Hardy | Jan to Dec | 6 out of 6 |
| C Iddin | Jan to Dec | 5 out of 6 |
| P Miller | Jan to Dec | 6 out of 6 |
| R Miller | Jan to Dec | 6 out of 6 |
| C Rogers | April to Dec | 4 out of 4 |
| A Stansfield | Jan to Dec | 5 out of 6 |
| D Stansfield | Jan to Dec | 6 out of 6 |
Since the APCM in 2014 St. Margaret’s has been allocated 3 representatives on the Deanery Synod. This year the terms of office for Andrew Foulkes & Mark Stansfield come to an end and elections will need to be held for the three vacancies.
In accordance with the resolution passed at the AGM in 1996, each year the terms of office for 3 members of the PCC come to an end creating 3 vacancies on the PCC. This year the terms of office for Debbie Foulkes, Peter Miller and Ruth Miller come to an end.
Page 2
Church Attendance
At the APCM in May 2022 there were 90 names on the Church Electoral Roll, of whom 21 were not residents within the Parish. The average Sunday attendance in October 2022 (the period used for Parish Share statistics) was 81 (10 of whom were under 16). The services were also being live streamed and made available on Youtube. It is estimated that attendance via these media was about 30 based on the number of hits on the services on Youtube. However, it is not possible to know how many people each hit represents, if the same person accesses the service multiple times or if people who attend in person also access the service on Youtube.
Review of the year
The full PCC met on 6 occasions during the year. The level of attendance at meetings has been good. Since the APCM 2022, there has only been one Churchwarden. The PCC are very aware of the demands the role places on one person.
At the start of 2022 the Covid 19 pandemic continued to have some impact on the life of St. Margaret’s. The PCC have continued to consult the relevant government and Diocesan regulations and guidance to ensure arrangements for meetings, activities and services are adapted accordingly. Ensuring the church is Covid safe continued to be a priority and, while it was still required, the church’s Risk Assessment was regularly evaluated and amended in line with the latest regulations. The PCC considered carefully the arrangements for the administration of Communion in the light of the Covid pandemic. Members agreed that individual cups as well as the Common cup should be available at all Communion services.
The feasibility of accepting one off bookings for the Parish Centre again was discussed. An advertisement for the role of a Parish Centre keyholder did not result in any interest. Therefore, the PCC decided not to accept any ad hoc one-off bookings, unless a church member was willing to act as a keyholder for the event.
The Church of England’s ‘Living in Love and Faith’ course was used to encourage church members to consider and discuss some of the issues relating to inclusion and diversity. There was good attendance from church members with many interesting and open discussions. In 2023 the PCC will be considering appropriate follow up to the course.
The PCC are keen for the church to reduce its carbon footprint. A small group was set up to consider how to make the church more environmentally friendly. Several measures were suggested and are starting to be implemented. This work will continue in 2023.
The PCC are keen to develop the social media presence of the church and are interested to hear from any church member who would be willing to lead in the development of this area of church life.
During the year, new Mission Communities were formed across the Manchester Diocese. Matt Calladine was appointed as the leader of the local Mission Community. Strategic mission outreach was considered at each PCC meeting. Three task groups (Mission Community, Pastoral and Children and Families) were set up to draw up plans for mission outreach over the next 3 years. Matt Calladine chaired all three groups and is collating the ideas to draw up a Mission Outreach plan for the church. It is hoped this will be shared with the church at the start of 2023.
Page 3
In October, the church hosted the ‘I am Mark’ production, which was well attended by church members and visitors. At Christmas, members of the church visited Dahlia House, the extra care facility next to the church, for carol singing which was well received. In the Autumn, an Alpha course was organised over a series of Monday evenings and one longer session on a Saturday. 14 people, including leaders, regularly attended. People who live in the parish; members of St. Margaret’s and other churches in the Mission Community and contacts via the Alpha national network attended.
There continues to be an emphasis on reaching out to families and young people in the parish, with Steph O’Hanlon, as the Children and Families Worker, co-ordinating this work. Links with several local schools continued to be fostered. Children from several local schools attended the Experience Easter and Christmas events. Over the summer holidays, a holiday club with a science theme was organised, which was thoroughly enjoyed by the young people who attended.
Towards the end of the year, the church was approached by the owner of the Bud Garden Centre who is interested in relocating the garden centre into the church grounds, when the lease on the current premises expired. The PCC acknowledged the opportunities this might provide and the benefit it would bring to the local community to keep it in Burnage. The PCC have started negotiations with the owner and are seeking advice from the relevant professionals, before deciding whether to agree to the proposal.
The PCC continues to comply with its duty to have regard to the House of Bishops' guidance on safeguarding children and vulnerable adults. The safeguarding report for 2022 was shared with PCC members at the March 2023 PCC meeting.
Among the items for discussion by the PCC over the year were:
Diocesan guidance and regulations related to Covid 19 pandemic Live streaming Social media Finance reports and the budget Property reports Safeguarding Inclusion and diversity Data protection regulations Insurance Calendar of events including special or seasonal services Strategic Mission Outreach and the work of the 3 task groups Children and families work Mission links and missionary giving Roles and responsibilities in the church Training opportunities including first aid, food hygiene and safeguarding Church fees Suggestions from Independent Examiner Making the church more environmentally friendly Refurbishment of the church kitchen Development of social media Parish Centre bookings Appointment of Parish Centre keyholder Extension of Children and Family Worker’s contract Planting trees as part of Green Canopy project
Page 4
Donation of votive stand
The PCC regularly reviewed and evaluated church events and services.
Committees
The Standing Committee is the only committee required by law. It has the power to transact the business of the PCC between its meetings, subject to any directions given by the Council. The Standing Committee has not met this year.
Other teams which also meet to support the work of St. Margaret’s include the Strategic Mission Outreach task groups, Prayer Ministry team and the Home Group Leaders group.
The agendas and minutes of the PCC meetings are available on the notice board at the back of church.
Financial Review
Total receipts on unrestricted funds was £121,009 of which £81,196 was unrestricted planned giving. The planned giving (restricted and unrestricted) through envelopes, payroll giving and standing orders increased by 1.6% and the church continues to be well supported by committed giving. Over the year total expenditure exceeded income by £8,894.
Reserves Policy
It is PCC policy to try and maintain a balance on free reserves (unrestricted and undesignated current assets) that equates to six months income. The balance of the free reserves at 31 December 2022 was £55,965 which was only slightly less than six month’s income of £57,883 . It is our policy to invest the short term investment fund balances with the CCLA Church of England Deposit Fund or in a CAF deposit account.
Plans for the Future
The PCC sets an annual budget that incorporates their plans for the next 12 months. This includes the children & families worker who started in November 2020 and whose contract has been extended to November 2024. Activities have been fully operational for 2022, looking forward energy costs are a significant risk due to escalating costs. A working party is currently looking at ways to reduce our energy consumption.
Page 5
INDEPENDENT EXAMINER’S REPORT TO THE MEMBERS/TRUSTEES OF ST MARGARET BURNAGE, PAROCHIAL CHURCH COUNCIL
I report on the accounts for the year ended 31st December 2022, which are set out on pages 7 to 12
Respective responsibilities of Trustees and Independent Examiner
As trustees of the charity, the members of the PCC are responsible for the preparation of the accounts. They 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:
-
examine the accounts under section 145 of the 2011 Act;
-
follow the procedures laid down in the General Directions given by the Charity Commissioners under section 145(5)(b) of the 2011 Act); and
-
state whether particular matters have come to my attention.
Basis of Independent Examiner’s Statement
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 matters have come to my attention
-
which give me reasonable cause to believe that in, any material respect, the requirements
-
to keep proper accounting records in accordance with s.130 of the 2011 Act); or
-
to prepare accounts which accord with these accounting records
-
have not been met; or
-
to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Signed: Martin Palmer
Date: 16/04/23
Martin Palmer 31 Marina Drive Marple SK6 6JL
Page 6
Statement of Financial Activities
| Unrestricted Funds Restricted Funds Total 2022 Total 2021 |
|
|---|---|
| Income and endowments from: Donations and legacies Income from charitable activities Investments Other income Total income Expenditure on: Expenditure on charitable activities Other expenditure Total expenditure Net income / (expenditure) resources before transfer Transfers Gross transfers between funds – in Gross transfers between funds – out Other recognised gains / losses Net movement in funds Total funds brought forward Total funds carried forward Represented by Unrestricted General fund Designated Elizabeth Shuttleworth Fund Kids Club Legacies Pathfinders Tuesday Group YHA(Des) Abc Restricted Alpha Children & Family Worker Christopher Roberts Memorial Fund Holiday at Home Kitchen Fund Mission |
106,112 38,833 144,945 141,885 9,197 — 9,197 3,832 377 245 622 22 5,323 — 5,323 1,915 |
| 121,009 39,078 160,088 147,656 128,476 28,331 156,808 130,355 12,175 — 12,175 1,169 |
|
| 140,651 28,331 168,983 131,524 |
|
| (19,642) 10,747 (8,894) 16,132 5,722 4,779 10,501 22,194 (5,722) (4,779) (10,501) (22,194) |
|
| (19,642) 10,747 (8,894) 16,132 |
|
| 562,993 45,428 608,421 592,289 |
|
| 543,351 56,176 599,527 608,421 499,977 — 499,977 518,686 — — — 448 370 — 370 409 41,075 — 41,075 42,074 — — — 33 881 — 881 493 175 — 175 175 870 — 870 671 — 4 4 100 — 41,500 41,500 40,937 — 3,075 3,075 3,075 — 595 595 1,315 — 10,000 10,000 — — 1,000 1,000 — |
Page 7
Balance sheet
| Fixed assets Tangible assets Current assets Debtors Cash at bank and in hand Liabilities Creditors: Amounts falling due in one year Provision for liabilities and charges due within one year Net current assets less current liabilities Total assets less current liabilities Total net assets less liabilities Represented by Unrestricted General fund Designated Abc Elizabeth Shuttleworth Fund Fabric Fund Kids Club Legacies Pathfinders Tuesday Group YHA(Des) Restricted Kitchen Fund Mission Alpha Children & Family Worker Christopher Roberts Memorial Fund Holiday at Home Funds of the church |
2022 2021 444,124 456,219 |
|---|---|
| 444,124 456,219 40,719 32,581 116,492 122,741 |
|
| 157,212 155,322 — 293 1,808 2,826 |
|
| — 293 |
|
| 1,808 2,826 |
|
| 155,403 152,202 |
|
| 599,527 608,421 |
|
| 599,527 608,421 499,977 518,686 870 671 — 448 — — 370 409 41,075 42,074 — 33 881 493 175 175 10,000 — 1,000 — 4 100 41,500 40,937 3,075 3,075 595 1,315 |
|
| 599,527 608,421 |
Page 8
Analysis of income and expenditure
INCOME
Donations and legacies
| Unrestricted Designated Restricted Total 2022 Total 2021 Gift Aid - Bank 73,240 — 21,570 94,810 95,706 Gift Aid - Envelopes — — — — 144 Other planned giving 7,956 — — 7,956 5,323 Loose plate collections 6,072 — — 6,072 4,641 One-off Gift Aid gifts 185 — 750 935 1,085 Donations appeals etc 1,419 — 10,045 11,464 2,378 Tax recoverable on Gift Aid 15,483 — 5,932 21,415 25,160 Legacies 505 — — 505 1,445 Non-recurring one-off grants 1,250 — — 1,250 5,065 Earmarked Donations — — 535 535 936 Total 106,112 — 38,833 144,945 141,885 Income from charitable activities Fees for weddings and funerals 4,662 — — 4,662 1,749 Premises lettings 4,535 — — 4,535 2,083 Total 9,197 — — 9,197 3,832 Investments Bank and building society interest 377 — 245 622 22 Total 377 — 245 622 22 Other income abc income — 542 — 542 169 Tuesday Group Income — 4,656 — 4,656 1,668 Kids Club Income — 43 — 43 77 From other church groups 80 — — 80 — Total 80 5,243 — 5,323 1,915 |
Unrestricted Designated Restricted Total 2022 Total 2021 73,240 — 21,570 94,810 95,706 — — — — 144 7,956 — — 7,956 5,323 6,072 — — 6,072 4,641 185 — 750 935 1,085 1,419 — 10,045 11,464 2,378 15,483 — 5,932 21,415 25,160 505 — — 505 1,445 1,250 — — 1,250 5,065 — — 535 535 936 |
Unrestricted Designated Restricted Total 2022 Total 2021 73,240 — 21,570 94,810 95,706 — — — — 144 7,956 — — 7,956 5,323 6,072 — — 6,072 4,641 185 — 750 935 1,085 1,419 — 10,045 11,464 2,378 15,483 — 5,932 21,415 25,160 505 — — 505 1,445 1,250 — — 1,250 5,065 — — 535 535 936 |
Unrestricted Designated Restricted Total 2022 Total 2021 73,240 — 21,570 94,810 95,706 — — — — 144 7,956 — — 7,956 5,323 6,072 — — 6,072 4,641 185 — 750 935 1,085 1,419 — 10,045 11,464 2,378 15,483 — 5,932 21,415 25,160 505 — — 505 1,445 1,250 — — 1,250 5,065 — — 535 535 936 |
|---|---|---|---|
| 106,112 — 38,833 144,945 141,885 4,662 — — 4,662 1,749 4,535 — — 4,535 2,083 |
|||
| 9,197 — — 9,197 3,832 377 — 245 622 22 |
|||
| 377 — 245 622 22 — 542 — 542 169 — 4,656 — 4,656 1,668 — 43 — 43 77 80 — — 80 — |
|||
| 80 5,243 — 5,323 1,915 |
|||
| INCOME TOTAL | 115,766 5,243 39,078 160,088 147,656 |
Page 9
EXPENDITURE
Expenditure on charitable activities
| Unrestricted Designated Restricted Total 2022 Total 2021 Rectory Housing 3,151 — — 3,151 3,139 Rector Expenses 449 — — 449 693 C && F Worker Salary — — 25,997 25,997 23,150 Administrator Salary 6,456 — — 6,456 6,332 Staff Salaries (Verger/Cleaner) 4,075 — — 4,075 4,166 Parish share 52,385 — — 52,385 51,358 Missionary Giving 11,596 705 1,392 13,695 12,826 Timon Fund — — — — 50 Church Heat Light & Water 6,156 — — 6,156 2,689 Insurance 4,076 — — 4,076 4,295 Repairs-General 1,437 — — 1,437 2,000 Repairs-Major 16,281 — — 16,281 5,131 Churchyard 1,395 — — 1,395 1,710 Cleaning Materials 373 — — 373 334 Hall running - heating, lighting & water 6,920 — — 6,920 3,949 Upkeep of Services 1,609 — — 1,609 1,741 Organ Repair 237 448 — 686 312 ICT/Sound System 65 131 — 196 563 Flowers 663 — — 663 390 Evangelism 1,025 — 95 1,121 471 Adult Education — — — — 26 Under 18s 331 33 — 364 373 Administration 3,083 — — 3,083 2,802 Publicity & Communication — — — — 228 Bookstall costs — — — — 46 Training 1,144 — — 1,144 — Refreshments 735 — — 735 39 Earmarked Expenditure — — — — 556 abc expenses — 249 — 249 68 Kids Club Expenditure — 82 — 82 18 Tuesday Group — 2,304 — 2,304 889 Legacy Spending — 868 — 868 — Holiday at Home — — 845 845 — Total 123,652 4,824 28,331 156,808 130,355 Other expenditure Depreciation 12,095 — — 12,095 — To other church groups — 80 — 80 — Fees to Diocese — — — — 1,169 Total 12,095 80 — 12,175 1,169 |
Unrestricted Designated Restricted Total 2022 Total 2021 3,151 — — 3,151 3,139 449 — — 449 693 — — 25,997 25,997 23,150 6,456 — — 6,456 6,332 4,075 — — 4,075 4,166 52,385 — — 52,385 51,358 11,596 705 1,392 13,695 12,826 — — — — 50 6,156 — — 6,156 2,689 4,076 — — 4,076 4,295 1,437 — — 1,437 2,000 16,281 — — 16,281 5,131 1,395 — — 1,395 1,710 373 — — 373 334 6,920 — — 6,920 3,949 1,609 — — 1,609 1,741 237 448 — 686 312 65 131 — 196 563 663 — — 663 390 1,025 — 95 1,121 471 — — — — 26 331 33 — 364 373 3,083 — — 3,083 2,802 — — — — 228 — — — — 46 1,144 — — 1,144 — 735 — — 735 39 — — — — 556 — 249 — 249 68 — 82 — 82 18 — 2,304 — 2,304 889 — 868 — 868 — — — 845 845 — |
Unrestricted Designated Restricted Total 2022 Total 2021 3,151 — — 3,151 3,139 449 — — 449 693 — — 25,997 25,997 23,150 6,456 — — 6,456 6,332 4,075 — — 4,075 4,166 52,385 — — 52,385 51,358 11,596 705 1,392 13,695 12,826 — — — — 50 6,156 — — 6,156 2,689 4,076 — — 4,076 4,295 1,437 — — 1,437 2,000 16,281 — — 16,281 5,131 1,395 — — 1,395 1,710 373 — — 373 334 6,920 — — 6,920 3,949 1,609 — — 1,609 1,741 237 448 — 686 312 65 131 — 196 563 663 — — 663 390 1,025 — 95 1,121 471 — — — — 26 331 33 — 364 373 3,083 — — 3,083 2,802 — — — — 228 — — — — 46 1,144 — — 1,144 — 735 — — 735 39 — — — — 556 — 249 — 249 68 — 82 — 82 18 — 2,304 — 2,304 889 — 868 — 868 — — — 845 845 — |
|---|---|---|
| 123,652 4,824 28,331 156,808 130,355 12,095 — — 12,095 — — 80 — 80 — — — — — 1,169 |
||
| 12,095 80 — 12,175 1,169 |
||
| EXPENDITURE TOTAL | 135,747 4,904 28,331 168,983 131,524 |
Page 10
Notes to the accounts
- Accounting policies
The financial statements have been prepared under the Charities Act 2011 and in accordance with the Church Accounting Regulations 2006 governing the individual accounts of PCCs, with reference made to the Statement of Recommended Practice, Accounting and Reporting by Charities (SORP (FRS 102))
The financial statements have been prepared under the historical cost convention except for investment assets, which are shown at market value. The financial statements include all transactions, assets and liabilities for which the PCC is resposible by law. They do not include the accounts of church groups that owe their affiliation to another body, nor those that are informal gatherings of church members.
Fund Accounting
Restricted funds comprise revenue donations or grants for a specific PCC activity intended by the donor.
Unrestricted funds are income funds which are to be spent on PCC's general purposes. Designated funds are general funds set aside by PCC for use in the future. Project funds are designated for particular projects for administration purposes only. Designated funds remain unrestricted and the PCC will move any surplus to other general funds.
Incoming Resources
Planned giving, collections and similar donations are recognised when received. Tax refunds are recognised when the incoming resources to which they relate is received. Grants and legacies are accounted for when the PCC is entitled to the use of the resources, their ultimate receipt is considered reasonably certain and the amounts due are reliably quantifiable. Dividends are accounted for when declared receivable, interest as and when accrued by the payer. All incoming resources are accounted for gross.
Resources Expended
Grants and donations are accounted for when paid over, or when awarded, if that award creates a binding obligation on the PCC. The diocesan parish share is accounted for when due. All other expenditure is generally recognised when it is incurred and is accounted for gross. Fixed Assets
Consecrated and benefice property is not included in the accounts in accordance with s.10(2)(a) and (c) of the Charities Act 2011. Land is not depreciated. Until 2022 no depreciation had been provided on the parish centre which had been completed in September 2005. The PCC has decided to depreciate the building over the remainder of an estimated 50 year life (34 years including 2022).
Moveable church furnishings held by the Rector and Churchwardens on special trust for the PCC, and which require a faculty for disposal, are inalienable property, listed in the church inventory, which can be inspected (at any reasonable time). For anything acquired prior to 2000 there is insufficient cost information available and therefore such assets are not valued in the financial statements. Items acquired since 1st January 2000 have been capitalised and depreciated in the accounts over their currently anticipated useful economic life (initially over 20 years) on a straight line basis.
All expenditure incurred during the year on consecrated or beneficed buildings, individual items under £500 or on the repair of moveable church furnishings acquired before 1st January 2000 is written off. Other fixtures, fittings and office equipment, equipment used within the church premises is depreciated on a straight line basis over 4 years. Individual items of equipment with a purchase price of £500 or less are written off when the asset is acquired.
Page 11
Investments are valued at market value at 31[st] December
Current assets, amounts owing to the PCC at 31 December in respect of fees, rents or other income are shown as debtors less provision for amounts that may prove uncollectible.
Short-term deposits include cash held on deposit either with the CBF Church of England Funds or at the bank.
2. Staff Costs
| Staff Costs | ||
|---|---|---|
| 2022 | 2021 | |
| Wages and salaries | £36,528 | £33,649 |
During the year the PCC employed a children & family worker, an administrator and contracted a verger and a cleaner on a contract for services. Mr P Miller who is a member of PCC was paid £6,456 as church administrator and Mrs C Iddin who is a member of PCC was paid £1,976 as the church verger.
- Missionary and Charitable Giving
| Barnabus Boaz Trust Burnage Foodbank Care for the Family Children in Need CMS DEC-Ukraine Dignity Francis House Indian Evangelical Mission Message Trust Open Doors Red Nose Day St Anns Hospice Tear Fund The Falconer Home Water Aid Womens World Day of Prayer |
2022 Unrestricted 600 700 600 0 0 1,300 1,513 600 0 1,300 1,300 1,300 14 0 1,300 1,300 525 0 12,352 |
2022 Restricted 0 0 650 0 0 0 655 0 0 0 0 0 0 0 0 38 0 0 1,343 |
2022 Total 600 700 1,250 0 0 1,300 2,168 600 0 1,300 1,300 1,300 14 0 1,300 1,338 525 0 13,695 |
2021 Total 600 1,017 600 25 9 1,300 0 600 205 2,763 1,300 1,300 0 381 1,320 1,312 314 55 |
|---|---|---|---|---|
| 12,826 |
Page 12