OpenCharities

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

2021-12-31-accounts

Forum For Jewish Leadership Limited

(by guarantee)

Company number 07453042 Charity number 1139858

Trustees’ Report And Financial Statements

For the period ended

31 December 2021

Forum for Jewish Leadership Limited

Contents Page
Legal and administrative information 1
Trustees’ report 2 - 5
Independent examiner’s report 6
Statement of financial activities 7
Balance sheet 8
Statement of cash flows 9
Notes to the financial statements 10 - 15

Page 1

Forum for Jewish Leadership Limited

Legal and administrative information

Directors / Trustees

Andrew Savage Rabbi Neil Schiff Mr Max Steinberg appointed 3 January 2022 Dr Asher Steene

Key management personnel

Ben Thwaites

Registered Office

379 Hendon Way London NW4 3LP

Details of Incorporation

The Company was incorporated on 26 November 2010 in England under company registration number 07453042, and was registered with the Charity Commission on 14 January 2011, governed by its memorandum and articles of association, charity number 1139858.

Reporting Accountants

Crowe U.K. LLP Aquis House 49-51 Blagrave Street Reading Berkshire RG1 1PL

Bankers

National Westminster Bank Plc 5 Central Circus Hendon Central London NW4 3LE

Page 2

Forum for Jewish Leadership Limited

Trustees’ Report for the year ended 31 December 2021

The Trustees, who are also directors of the Charity for the purposes of the Companies Act, submit their report and the financial statements of Forum for Jewish Leadership Ltd (the Company) for the year ended 31 December 2021. The Trustees confirm that the annual report and financial statements of the Company comply with current statutory requirements, the requirements of the Company’s governing document and the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” issued in 2015.

Legal and administrative information set out on page 1 forms part of this report.

Structure, Governance and Finance

The Company was incorporated on 26 November 2010 as a company limited by guarantee and registered as a charitable company on 14 January 2011. Its objectives are to attract, educate and empower a generation of intelligent, focused and globally-minded young Jews, giving them the skills and confidence to be effective and committed leaders of the Jewish and wider community.

The Trustees, who are also the directors for the purpose of company law, and who served during the year were A Savage, N Schiff and A Steene. None of the Trustees have any beneficial interest in the Company.

On 15 May 2012, the Trustees were replaced as members by Jewish Futures Trust Limited which became the parent undertaking and at present guarantees to contribute £1 in the event of a winding up. During the course of the year JFT provided central head office services to FJL and JFT’s other subsidiary charities at cost (as detailed in the notes to the accounts), to enable the group to benefit from econonmies of scale. It encouraged group charities to use the resources of sister charities to benefit from their expertise, in furtherance of each others’ charitable ohjectives.

The management of the Company is the responsibility of the Trustees who are elected and co-opted under the terms of the Articles of Association. The number of Trustees shall not be subject to any maximum but shall not be less than two. The appointment and training of a new Trustee is subject to the oversight of current Trustees.

There are no specific restrictions imposed by the governing document concerning the way the Charity can operate.

Volunteers are not used by the Charity to fulfil any Charity or operational activities.

Charity’s Objectives and Activities

The Forum for Jewish Leadership (FJL) was established to identify, educate and empower young Jewish leaders through programmes and activities which connect them to their community, culture and heritage in a meaningful way. In doing so, we seek to enable those leaders to make long term contributions across the community. FJL seeks to meet these objectives by running seminars and programmes in the UK, Israel, the US and Europe.

Achievements and Performance

FJL, like many charities was deeply impacted by the Covid-19 pandemic that struck the world in 2020. In 2020 its major international programmes, in USA, Israel and UK had to be postponed and UK activities had to convert to digital online programmes. Where possible contact with international students was maintained with a range of on line programmes that the Charity was able to implement very quickly. In 2021 The Charity was able to run 2 succesful in person internship trips in Israel for US and UK participants as well as run several UK based in person activities, along side the on line programmes.

Page 3

Forum for Jewish Leadership Limited

Trustees’ Report (continued)

Fundraising

Forum for Jewish Leadership’s fund-raising is principally from Trusts and Foundations and individuals particularly from people or organisations who either use or have benefited from the Charity’s activities and have wished to show their appreciation. FJL does not engage in large scale fund-raising activities like mass mailings, telephone fund-raising or door-to-door campaigns. FJL does not employ a professional fund-raiser nor engage the services of any third-party organisations to help raise funds. To this end, the Trustees have not considered it necessary or appropriate to sign up to any regulatory code of fundraising practice but aims to ensure that fundraising is done professionally and in accordance with good practise. FJL has not received any complaints about any aspect of its fund-raising during 2020 or since then.

Financial Review

During the year, despite impact of Covid-19, FJL generated a surplus of £14,482 (2020: £15,388). Total Funds on the balance sheet are now £28,714 (2020: £14,233). Free Reserves at 31 December 2021 were £28,715 (2020: £14,233).

FJL is supported by a broad spectrum of donors from across the community, ranging from grassroots student-level programme participants and alumni to a number of philanthropists and Foundations who partner with our charity and help encourage our activities. Most fundraising is done through direct relationships with our partners and through effective communication of the importance of our work to the wider audience of our supporters.

Since 1 November 2017, FJL has worked in partnership with Aish Hatorah UK Ltd, a group charity, both of whoms’ sole member is Jewish Futures Trust Ltd. The partnership works to enable FJL to deliver its activities in a more focused way to UK students , and Aish Hatorah provides financial support for FJL UK activities.

All of FJL’s expenditure is focused on creating the wide range of successful high-quality educational courses and popular, impactful activities that deliver our stated charitable objectives.

As Trustees, we cannot stress enough how grateful we are for the support provided by our contributors. The funds provided and the time and care contributed are significantly impacting those participating in our programmes and, by extension, the wider community and, although our thanks are expressed regularly in person, it would be remiss not to mention the immeasurable difference that all involved in the Charity are making.

Key Risks and Uncertainties

The Trustees have assessed the major risks to which the Charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks. A reduction in donor base could cause cash flow issues; any delayed receipt of pledged donations or participants income could also potentially cause cash flow issues. The major risks facing the Charity are reviewed regularly at management meetings. Regular reviews of cash flow projections and budget forecasts are also undertaken, as well as a continual drive to reduce expenditure and negotiate better terms and rates.

The impact of Covid-19 in 2021

The COVID-19 crisis significantly impacted the Charity’s planned activities and programmes in 2020. All activities involving social interaction had to stop in March 2020, but the Charity was able to move to digital platforms to deliver events and programmes. In 2021 trips, programmes and activities resumed in person.

Where possible in 2020 and 2021 staff were put on furlough and actions taken to reduce costs of operations to limit the drain on resources. The Covid-19 crisis impacted on the ability of the Charity to raise funds in the normal way, compared to previous years. However supporters have recognised that the Charity has still been able to deliver high quality programmes and remain supportive of its work. Fundraising initiatives are still producing appropriate income for the Charity.

Page 4

Forum for Jewish Leadership Limited

Trustees’ Report (continued)

The impact of Covid-19 in 2021, continued

Management and Trustees are monitoring the Charity cost base on a regular basis to ensure that programme, event and educational costs do not exceed foreseeable income. The Management Team are regularly assessing the operational and logistical capabilities and finance consequences to update plans and budgets.

Public Benefit

The Trustees acknowledge the duty in Section 4 of the Charities Act 2011 to have due regard to the Charity Commission’s published general and relevant sub-sector guidance on public benefit.

All activities undertaken by FJL are for the public benefit. With a range of activities offered for a generation of able young leaders, the organisation’s operation is very much geared to providing benefit to the Jewish and wider community as is highlighted by the activities reported herein. By encouraging those who participate in our programmes to consider their moral responsibility as givers

Plans for the Future

The Charity currently has 4 international internship programmes booked for 2022, with further in person programmes being developed. The Charity will continue to develop its on line offerings to expand its participant base across a global network.

Reserves

Up until recently, FJL has not had an official reserves policy. The Trustees have determined that FJL should endeavour to hold free reserves representing 3 months of operational costs, approximately £15,000. The Trustees met this reserves target by the end of 2021 with Free Reserves of £28,715 (2020 £14,233).

The Charity has always functioned with a low level of Reserves and the Trustees are satisfied that the level of Free Reserves is adequate to deliver adjusted programmes and resources. The level of Free Reserves has been reviewed in light of the COVID-19 crisis and are considered adequate given the nature of the crisis. The Board will continue to review the Charity’s reserves and its policy annually; more frequently if circumstances dictate.

Trustees’ Responsibilities in Relation to the Accounts

The Trustees are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and regulations.

Company law requires the Trustees to prepare financial statements for each financial period. Under that law the Trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Standards and applicable law). Under company law the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period. In preparing these financial statements, the Trustees are required to:

Page 5

Forum for Jewish Leadership Limited

Trustees’ Report (continued)

Trustees’ Responsibilities in Relation to the Accounts, continued

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Company’s transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

This report has been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and was approved by the Trustees on 17 August 2022 and signed on their behalf by:

Page 6

Forum for Jewish Leadership Limited

Independent examiner's report to the Trustees of Forum for Jewish Leadership Limited

I report to the Charity Trustees on my examination of the accounts of the Company for the year ended 31 December 2021, which are set out on pages 7 to 15.

This report is made solely to the charitable Company’s Trustees, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006 and the charitable Company’s Trustees as a body in accordance with section 154 of the Charities Act 2011. My independent examiner’s work has been undertaken so that I might state to the charitable Company’s Trustees those matters I am required to state to them in an independent examiner’s report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charitable Company, the charitable Company’s members as a body and the charitable Company’s Trustees as a body for my independent examiner’s work, for this report, or for the opinions I have formed.

Responsibilities and basis of report

As the Charity’s Trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your Charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner’s statement

Since the Company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I a member of The Institute of Chartered Accountants of England and Wales, which is one of the listed bodies.

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:

  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 do not comply with the accounting requirements of section 396 of the 2006 Act 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; or

  4. 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 preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

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.

Alastair Lyon FCA DChA Aquis House 49-51 Blagrave Street, Reading, Berkshire, RG1 1PL

18 August 2022

Page 7

Forum for Jewish Leadership Limited

Statement of Financial Activities

for the period ended 31 December 2021

Note Unrestricted 2021 2020
Funds Total Funds Total Funds
£ £ £
Income:
Donations and legacies 4 167,352 167,352 98,765
Income from charitable activities:
Participant payments 121,155 121,155 66,836
Other income 4 26,593 26,593 29,211
Total income 315,100 315,100 194,812
______ ______ ______
Expenditure:
Raising funds:
Donor fundraising costs 5 3,068 3,068 2,734
Expenditure on charitable activities:
Charitable activities 6 297,550 297,550 176,690
Total expenditure 300,618 300,618 179,424
______ ______ ______
Net (expenditure)/income for the year 14,482 14,482 15,388
Reconciliation of funds:
Total funds brought forward 14,233 14,233 (1,155)
Total funds carried forward 28,715 28,715 14,233
====== ====== ======

The Statement of Financial Activities includes all gains and losses recognised in the year.

All income and expenditure derives from continuing activities.

The notes on pages 10 to 15 form part of these accounts.

Page 8

Forum for Jewish Leadership Limited Company number: 07453042

Balance Sheet

As at 31 December 2021

Note 2021 2020
Total Funds Total Funds
£ £
Current Assets
Debtors 8 34,171 6,588
Cash at bank and in hand 66,854 39,950
101,025 46,538
Creditors: Amounts falling due within one year
9 (72,310) (32,305)
Net assets 28,715 14,233
====== ======
Funds
Unrestricted funds 12 28,715 14,233
Total funds 28,715 14,233
====== ======

For the financial period ended 31 December 2021, the Company was entitled to exemption from audit under Section 477 of the Companies Act 2006; and no notice has been deposited under Section 476. The Trustees acknowledge their responsibilities for ensuring that the Company keeps accounting records which comply with Section 386 and preparing accounts which give a true and fair view of the state of affairs of the Company at the end of the period and for its profit or loss for the financial period in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006, so far as applicable to the Company.

The accounts were approved on 17 August 2022 and signed on behalf of the board.

The notes on pages 10 to 15 form part of these accounts.

Page 9

Forum for Jewish Leadership Limited Company number: 07453042

Statement of Cash Flows

As at 31 December 2021
Cash flows from operating activities:
Net incoming/(outgoing) resources
Decrease/(increase) in debtors
Increase/(decrease) in creditors
Borrowings on credit cards
Net cash (used)/ provided by operating activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Total cash and cash equivalents at the end of the
year
2021
£
14,482
(27,583)
39,981
24
26,904
26,904
39,950
66,854
2020
£
15,388
50,397
(32,756)
143
33,172
33,172
6,778

39,950

Page 10

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

1 Company information

The principal activity of Forum for Jewish Leadership Limited is the advancement of Jewish education and culture. The Company is registered as a charitable Company limited by guarantee (company number: 07453042, charity number 1139858). It is incorporated and domiciled in the UK. The address of the registered office is 379 Hendon Way, London, NW4 3LP.

2. Accounting Policies

a. Basis of Accounting

The financial statements have been prepared under the historical cost convention and in accordance with the Statement of Recommended Practice, Accounting and Reporting by Charities (SORP 2015), applicable UK accounting standards including the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), and the Companies Act 2006. The Company meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes. The principal accounting policies adopted in the preparation of the financial statements are as follows:

b. Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Company and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors which have been raised by the Company for particular purposes. The cost of raising and administering such funds are charged against the specific fund.

c. Expenditure

Cost of fundraising activities are those costs incurred in attracting voluntary income.

Charitable activities include expenditure associated with the delivery of its activities and include both the direct costs and support costs relating to these activities.

Governance costs include those costs associated with meeting the constitutional and statutory requirements of the Charity and include the independent examination fees and costs linked to the strategic management of the Charity.

Support costs have been allocated to the expenditure categories based on the management’s estimate of the proportion of time and resources consumed by each of the key activities of the Charity.

d. Income

Donations are accounted for when the Charity becomes entitled to the donation and any conditions for receipt are met.

e. Liability Recognition

Liabilities are recognised as soon as there is a legal or constructive obligation committing the Charity to the expenditure.

Page 11

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

g. Financial Instruments

The Charity holds only financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments include debtors and creditors. Debtors and creditors are initially recognised at transaction value and subsequently measured at fair value. Note 15 provides more information on financial instruments where future cash flows are anticipated, with financial assets referring to debtor balances excluding prepayments, and financial liabilities referring to all creditor balances excluding deferred income and other taxation and social security.

3 Key Judgements and Estimates

In the application of the Charity’s accounting policies, which are described in note 2, Trustees are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an on-going basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects the current and future periods.

The Trustees consider that there are no material judgements in applying accounting policies or key sources of estimation uncertainty.

4 Income from donations and legacies
2021 2020
£ £
Donations and gifts 167,352 98,765
====== ======
Other Income - Job Retention Scheme Furlough grants 26,593 29,211
5 Donor fundraising costs
Donor relations - -
Travel and accommodation - -
Staff costs 3,068 2,734
Support costs and office rental - -
3,068 2,734

Page 12

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

6 Analysis of expenditure on charitable activities

Basis of
allocation
Staff costs
Direct
Programme & trip expenditure
Direct
General office
Direct
Independent examination
Direct
Support costs
Governance costs
Total charitable activity expenditure
Charitable
activities
Support
costs
Governance
costs
£
£
£
26,578
27,441
-
219,960
-
-
-
22,263
-
-
-
1,308
246,538
49,704
1,308
49,704
(49,704)
1,308
-
(1,308)
297,550
-
-

Of the total expenditure of £297,550 was unrestricted and £nil was restricted. (2020: £176,690, of which £174,001 was unrestricted and £2,689 was restricted).

7 Analysis of staff costs, trustee remuneration and expenses

2021 2020
£ £
Salaries and wages 52,109 47,277
Pension costs - -
Social security costs 4,753 4,107
56,862 51,384
===== =====

There were no trustees' remuneration or other benefits for the year ended 31 December 2021 (2020: £nil). There were no trustees' expenses paid for the year ended 31 December 2021 (2020: £nil).

The average monthly number of employees during the year was as follows:

2021 2020
Support 2 2

No employee received remuneration amounting to more than £60,000 in either year (2020: £nil). Total remuneration paid to key management personnel was £26,421 (2020: £26,681). All trustees are included as key personnel.

Page 13

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

8
Debtors
Other debtors
Amounts owed by sister charities
Prepayments and accrued income
9
Creditors:
Amounts falling due within one year
Credit card balances
Trade creditors
Amounts owing to sister charities
Social security and other taxation
Other creditors
Accruals and deferred income
2021
2020
£
£
34,171
-
3,336
-
-
3,252
34,171
6,588
=====
=====
2021
2020
£
£
167
10,604
143
4,187
-
21,288
2,322
1,739
3,682
3,448
55,535
1,500
72,310
32,305
=====
=====
2020
£
3,336
-
3,252

10 Capital commitments

Amounts contracted for, but not provided in the accounts, amount to £nil (2020: £nil).

11 Analysis of Net Assets Between Funds

Analysis of Net Assets Between Funds
Unrestricted Restricted Total Funds
funds funds
£ £ £
Current assets 101,025 - 46,538
Current liabilities (72,310) - (32,305)
Net Assets 28,715 - 14,233
====== ====== ======

12 Movement in Funds

Movement in Funds
1 January 2021 Income resources Outgoing resources 31 December 2021
& gains & losses
£ £ £ £
Unrestricted funds
General funds 14,233 315,100 (300,618) 28,715
Restricted Funds
The Ronald S Lauder - - (-) -
Foundation
14,233 315,100 (300,618) 28,715
====== ======= ======= ======

List of restricted funds

The Ronald S Lauder Foundation – past grants have included a contribution to specific UK activities.

Unrestricted funds represent funds available to the Trustees for the general purposes of the Charity.

Page 14

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

13 Related Party Transactions

Forum for Jewish Leadership (FJL) is a subsidiary of Jewish Futures Trust (JFT), the sole member of FJL. FJL incurred costs from JFT during the year totalling £19,809 (2020: £15,000) for its share of the provision of central office services and facilities that JFT provided, at cost, on a group level, to all sister charities. During the year JFT made £nil donations to FJL (2020: £10,000). At the year end FJL owed JFT £Nil (2020: FJL owed JFT £21,288).

Aish Hatorah UK is a subsidiary of JFT , the sole member of the Company. Aish Hatorah supports the costs of Forum for Jewish Leadership’s UK activities as they benefit Aish clients and supporters. At the end of the year FJL accrued contribution income of £Nil (2020: £nil) towards these FJL costs. At the year end Aish Hatorah owed Forum for Jewish Leadership £Nil (2020: £nil).

JFT-Jewish Futures Foundation Inc is a charity in the USA which shares a trustee with the Company. During the year, the Company received donations from JFT Jewish Futures Foundation Inc totalling £70,050 (2020: £31,939). At the year end, JFT-Jewish Futures Foundation Inc owed the Company £8,577 (2020: JFT-Jewish Futures Foundation Inc owed the Company £3,335).

JFT Netzach is a charity incorporated in Israel, which shares a trustee with the Company. During the year the Company received donations from Jft Netzach of £41,678 (2020: £nil). At the year the Charity owed the Company £548 (2020: £nil).

14 Parent Undertaking and Ultimate Controlling Party

In 2012, the Charity came under the control of Jewish Futures Trust Limited, a company registered in England and Wales. The Company is a 100% subsidiary of Jewish Futures Trust Limited, a limited liability company , registered number 07884678 and a registered charity number 1151066. Jewish Futures Trust is involved in public education and cultural activities.

The Trustees regard Jewish Futures Trust Limited as the immediate and ultimate parent company. Jewish Futures Trust prepare consolidated annual accounts , including the results of Forum for Jewish Leadership. A copy of the consolidated accounts can be obtained from the JFT head office at 379 Hendon Way, London NW4 3LP.

15 Financial Instruments

2021 2020
£ £
Financial assets measured at amotised cost 101,025 43,286
Financial liabilities a measured at amortised cost 16,608 30,663
====== ======

Financial assets measured at amortised cost include trade debtors, amount owed by group undertakings, other debtors and cash equivalents.

Financial liabilities measured at amortised cost comprise trade creditors, other creditors and accruals excluding deferred income.

Page 15

Forum for Jewish Leadership Limited

Notes to the Accounts – 31 December 2021

16 SOFA: prior year comparatives per fund 31 December 2020

Unrestricted Restricted 2019
Funds Funds Total Funds
£ £ £
Income:
Donations and legacies 98,765 - 98,765
Income from charitable activities:
Participant payments 66,836 - 66,836
Furlough Grant Claims 29,211 - 29,211
Total income 194,812 - 194,812
_ ______ _
Expenditure:
Raising funds:
Donor fundraising costs 2,734 - 2,734
Expenditure on charitable activities:
Charitable activities 174,001 2,689 176,690
Total expenditure 176,735 2,689 179,424
_ _ _
Net income/(expenditure) for the year 18,077 (2,689) 15,388
Reconciliation of funds:
Total funds brought forward (3,844) 2,689 (1,155)
Total funds carried forward 14,233 - 14,233
====== ====== ======